Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.27% first-year return on $201k initial cash invested.
-18.27%
Cash On Cash
2.76%
Cap Rate
0.44
DSCR
$4,624
Rent
-$3,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,624 income − $7,684 expenses = $3,060 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,624
Total Expenses
$7,684
Mortgage P&I
109%
$5,031
Property Taxes
24%
$1,117
Home Insurance
7%
$335
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0