Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.58% first-year return on $204k initial cash invested.
-21.58%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$3,202
Rent
-$3,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $6,870 expenses = $3,668 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,202
Total Expenses
$6,870
Mortgage P&I
148%
$4,734
Property Taxes
30%
$954
Home Insurance
11%
$350
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0