Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.42% first-year return on $201k initial cash invested.
-28.42%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$2,465
Rent
-$4,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,465 income − $7,236 expenses = $4,771 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,593
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,465
Total Expenses
$7,236
Mortgage P&I
202%
$4,982
Property Taxes
51%
$1,266
Home Insurance
14%
$348
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0