Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.8% first-year return on $204k initial cash invested.
-23.8%
Cash On Cash
1.54%
Cap Rate
0.24
DSCR
$3,233
Rent
-$4,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,233 income − $7,282 expenses = $4,049 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,233
Total Expenses
$7,282
Mortgage P&I
159%
$5,136
Property Taxes
30%
$960
Home Insurance
11%
$345
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0