Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.96% first-year return on $203k initial cash invested.
-17.96%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$3,632
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $6,665 expenses = $3,033 out of pocket
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,632
Total Expenses
$6,665
Mortgage P&I
130%
$4,720
Property Taxes
18%
$652
Home Insurance
10%
$348
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0