Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.17% first-year return on $201k initial cash invested.
-20.17%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$3,243
Rent
-$3,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $6,629 expenses = $3,386 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,243
Total Expenses
$6,629
Mortgage P&I
143%
$4,648
Property Taxes
24%
$788
Home Insurance
11%
$350
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0