Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.48% first-year return on $204k initial cash invested.
-11.48%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$5,193
Rent
-$1,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,193 income − $7,142 expenses = $1,949 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,193
Total Expenses
$7,142
Mortgage P&I
93%
$4,819
Property Taxes
13%
$657
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0