Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.23% first-year return on $201k initial cash invested.
-21.23%
Cash On Cash
2.39%
Cap Rate
0.36
DSCR
$4,251
Rent
-$3,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $7,805 expenses = $3,554 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,251
Total Expenses
$7,805
Mortgage P&I
124%
$5,250
Property Taxes
22%
$941
Home Insurance
8%
$338
HOA
4%
$170
Property Management
10%
$425
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0