Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.57% first-year return on $204k initial cash invested.
-8.57%
Cash On Cash
4.66%
Cap Rate
0.77
DSCR
$7,221
Rent
-$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,221 income − $8,679 expenses = $1,458 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,221
Total Expenses
$8,679
Mortgage P&I
68%
$4,874
Property Taxes
12%
$855
Home Insurance
5%
$360
HOA
10%
$713
Property Management
10%
$722
CapEx
5%
$361
Vacancy
6%
$433
Maintenance
5%
$361
Other
0%
$0