Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.67% first-year return on $201k initial cash invested.
-18.67%
Cash On Cash
2.95%
Cap Rate
0.45
DSCR
$4,153
Rent
-$3,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,153 income − $7,276 expenses = $3,123 out of pocket
Investment Breakdown
|
Purchase Price
$956k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,153
Total Expenses
$7,276
Mortgage P&I
127%
$5,263
Property Taxes
12%
$505
Home Insurance
8%
$341
HOA
2%
$87
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0