Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $201k initial cash invested.
-21.98%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$2,218
Rent
-$3,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $5,899 expenses = $3,681 out of pocket
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,218
Total Expenses
$5,899
Mortgage P&I
212%
$4,703
Property Taxes
12%
$271
Home Insurance
16%
$348
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0