Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.55% first-year return on $201k initial cash invested.
-27.55%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$1,061
Rent
-$4,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,061 income − $5,684 expenses = $4,623 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,061
Total Expenses
$5,684
Mortgage P&I
452%
$4,800
Property Taxes
26%
$272
Home Insurance
32%
$336
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0