Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.92% first-year return on $203k initial cash invested.
-14.92%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$4,756
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,756 income − $7,286 expenses = $2,530 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,756
Total Expenses
$7,286
Mortgage P&I
103%
$4,884
Property Taxes
17%
$819
Home Insurance
7%
$346
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0