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 $201k initial cash invested.
-19.48%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$3,135
Rent
-$3,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $6,399 expenses = $3,264 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,135
Total Expenses
$6,399
Mortgage P&I
152%
$4,750
Property Taxes
15%
$485
Home Insurance
11%
$348
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0