Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.09% first-year return on $203k initial cash invested.
-20.09%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$3,341
Rent
-$3,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $6,738 expenses = $3,397 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,341
Total Expenses
$6,738
Mortgage P&I
142%
$4,739
Property Taxes
23%
$782
Home Insurance
10%
$349
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0