Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.15% first-year return on $202k initial cash invested.
-15.15%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$4,742
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $7,293 expenses = $2,551 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,742
Total Expenses
$7,293
Mortgage P&I
99%
$4,683
Property Taxes
17%
$829
Home Insurance
7%
$332
HOA
5%
$216
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0