Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.43% first-year return on $203k initial cash invested.
-20.43%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$3,157
Rent
-$3,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $6,610 expenses = $3,453 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,157
Total Expenses
$6,610
Mortgage P&I
152%
$4,795
Property Taxes
16%
$501
Home Insurance
11%
$346
HOA
5%
$147
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0