Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.23% first-year return on $201k initial cash invested.
-20.23%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$3,279
Rent
-$3,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $6,669 expenses = $3,390 out of pocket
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,279
Total Expenses
$6,669
Mortgage P&I
148%
$4,855
Property Taxes
15%
$479
Home Insurance
10%
$342
HOA
4%
$140
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0