Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $203k initial cash invested.
-19.71%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$4,003
Rent
-$3,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,003 income − $7,346 expenses = $3,343 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,003
Total Expenses
$7,346
Mortgage P&I
124%
$4,982
Property Taxes
25%
$985
Home Insurance
8%
$339
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0