Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $202k initial cash invested.
-10.54%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$5,719
Rent
-$1,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,719 income − $7,493 expenses = $1,774 out of pocket
Investment Breakdown
|
Purchase Price
$961k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,719
Total Expenses
$7,493
Mortgage P&I
86%
$4,892
Property Taxes
10%
$571
Home Insurance
6%
$346
HOA
3%
$197
Property Management
10%
$572
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0