Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.06% first-year return on $204k initial cash invested.
-15.06%
Cash On Cash
3.49%
Cap Rate
0.55
DSCR
$5,225
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,225 income − $7,786 expenses = $2,561 out of pocket
Investment Breakdown
|
Purchase Price
$972k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,225
Total Expenses
$7,786
Mortgage P&I
98%
$5,127
Property Taxes
19%
$969
Home Insurance
6%
$332
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$314
Maintenance
5%
$261
Other
0%
$0