Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.92% first-year return on $202k initial cash invested.
-14.92%
Cash On Cash
3.77%
Cap Rate
0.58
DSCR
$5,512
Rent
-$2,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,512 income − $8,028 expenses = $2,516 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$193k
Closing costs
1%
$9,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,512
Total Expenses
$8,028
Mortgage P&I
96%
$5,272
Property Taxes
18%
$973
Home Insurance
6%
$349
HOA
0%
$0
Property Management
10%
$551
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0