Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.95% first-year return on $204k initial cash invested.
-21.95%
Cash On Cash
2.44%
Cap Rate
0.36
DSCR
$3,958
Rent
-$3,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $7,695 expenses = $3,737 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,958
Total Expenses
$7,695
Mortgage P&I
139%
$5,513
Property Taxes
21%
$826
Home Insurance
8%
$327
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0