Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.12% first-year return on $203k initial cash invested.
-28.12%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$2,452
Rent
-$4,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $7,206 expenses = $4,754 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$7,206
Mortgage P&I
196%
$4,796
Property Taxes
56%
$1,368
Home Insurance
14%
$346
HOA
2%
$58
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0