Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.5% first-year return on $202k initial cash invested.
-18.5%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$3,933
Rent
-$3,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,933 income − $7,040 expenses = $3,107 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,933
Total Expenses
$7,040
Mortgage P&I
121%
$4,751
Property Taxes
23%
$920
Home Insurance
9%
$346
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0