Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $204k initial cash invested.
-16.94%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,694
Rent
-$2,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $6,574 expenses = $2,880 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,714
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,694
Total Expenses
$6,574
Mortgage P&I
133%
$4,917
Property Taxes
9%
$346
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0