Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $203k initial cash invested.
-21.79%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,717
Rent
-$3,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,717 income − $6,403 expenses = $3,686 out of pocket
Investment Breakdown
|
Purchase Price
$967k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,717
Total Expenses
$6,403
Mortgage P&I
178%
$4,834
Property Taxes
16%
$440
Home Insurance
13%
$348
HOA
3%
$74
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0