Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $203k initial cash invested.
-15.09%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$6,143
Rent
-$2,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,143 income − $8,699 expenses = $2,556 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,143
Total Expenses
$8,699
Mortgage P&I
80%
$4,902
Property Taxes
12%
$745
Home Insurance
6%
$385
HOA
17%
$1,070
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$369
Maintenance
5%
$307
Other
0%
$0