Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.39% first-year return on $202k initial cash invested.
-17.39%
Cash On Cash
3.21%
Cap Rate
0.49
DSCR
$4,826
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,826 income − $7,755 expenses = $2,929 out of pocket
Investment Breakdown
|
Purchase Price
$963k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$193k
Closing costs
1%
$9,627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,826
Total Expenses
$7,755
Mortgage P&I
109%
$5,265
Property Taxes
18%
$887
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$241
Vacancy
6%
$290
Maintenance
5%
$241
Other
0%
$0