Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.32% first-year return on $202k initial cash invested.
-19.32%
Cash On Cash
2.56%
Cap Rate
0.4
DSCR
$4,215
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,215 income − $7,460 expenses = $3,245 out of pocket
Investment Breakdown
|
Purchase Price
$960k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,215
Total Expenses
$7,460
Mortgage P&I
121%
$5,083
Property Taxes
22%
$944
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0