Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.77% first-year return on $201k initial cash invested.
-14.77%
Cash On Cash
3.37%
Cap Rate
0.54
DSCR
$4,604
Rent
-$2,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,604 income − $7,072 expenses = $2,468 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,604
Total Expenses
$7,072
Mortgage P&I
107%
$4,917
Property Taxes
13%
$613
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0