Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.48% first-year return on $204k initial cash invested.
-19.48%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,485
Rent
-$3,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,485 income − $7,798 expenses = $3,313 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,485
Total Expenses
$7,798
Mortgage P&I
110%
$4,945
Property Taxes
27%
$1,224
Home Insurance
10%
$464
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0