Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.97% first-year return on $204k initial cash invested.
-21.97%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$4,053
Rent
-$3,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $7,780 expenses = $3,727 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,053
Total Expenses
$7,780
Mortgage P&I
121%
$4,908
Property Taxes
35%
$1,400
Home Insurance
10%
$418
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0