Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.18% first-year return on $203k initial cash invested.
-15.18%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$3,639
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $6,207 expenses = $2,568 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,639
Total Expenses
$6,207
Mortgage P&I
134%
$4,858
Property Taxes
1%
$53
Home Insurance
10%
$350
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0