Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.9% first-year return on $201k initial cash invested.
-14.9%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$4,978
Rent
-$2,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $7,473 expenses = $2,495 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,567
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,978
Total Expenses
$7,473
Mortgage P&I
95%
$4,750
Property Taxes
22%
$1,080
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0