Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $204k initial cash invested.
-17.14%
Cash On Cash
2.79%
Cap Rate
0.45
DSCR
$4,076
Rent
-$2,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $6,989 expenses = $2,913 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,076
Total Expenses
$6,989
Mortgage P&I
122%
$4,965
Property Taxes
15%
$617
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0