Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.97% first-year return on $203k initial cash invested.
-17.97%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$3,556
Rent
-$3,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $6,596 expenses = $3,040 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,556
Total Expenses
$6,596
Mortgage P&I
135%
$4,814
Property Taxes
14%
$512
Home Insurance
10%
$345
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0