Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.94% first-year return on $201k initial cash invested.
-17.94%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,250
Rent
-$3,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,250 income − $7,255 expenses = $3,005 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,250
Total Expenses
$7,255
Mortgage P&I
115%
$4,885
Property Taxes
22%
$934
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0