Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $201k initial cash invested.
-20.44%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$3,862
Rent
-$3,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $7,278 expenses = $3,416 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,862
Total Expenses
$7,278
Mortgage P&I
136%
$5,253
Property Taxes
12%
$450
Home Insurance
9%
$346
HOA
6%
$225
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0