Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.19% first-year return on $203k initial cash invested.
-20.19%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,343
Rent
-$3,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,343 income − $7,750 expenses = $3,407 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,644
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,343
Total Expenses
$7,750
Mortgage P&I
112%
$4,882
Property Taxes
18%
$778
Home Insurance
8%
$341
HOA
14%
$620
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0