Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.64% first-year return on $202k initial cash invested.
-18.64%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$4,046
Rent
-$3,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $7,179 expenses = $3,133 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,046
Total Expenses
$7,179
Mortgage P&I
123%
$4,963
Property Taxes
20%
$804
Home Insurance
9%
$345
HOA
0%
$15
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0