Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.77% first-year return on $202k initial cash invested.
-18.77%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$4,198
Rent
-$3,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,198 income − $7,357 expenses = $3,159 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,198
Total Expenses
$7,357
Mortgage P&I
119%
$4,986
Property Taxes
22%
$930
Home Insurance
8%
$349
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0