Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.14% first-year return on $203k initial cash invested.
-20.14%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$3,726
Rent
-$3,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $7,139 expenses = $3,413 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,726
Total Expenses
$7,139
Mortgage P&I
129%
$4,810
Property Taxes
27%
$1,012
Home Insurance
9%
$348
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0