Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.09% first-year return on $203k initial cash invested.
-16.09%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$4,284
Rent
-$2,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,284 income − $7,001 expenses = $2,717 out of pocket
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,284
Total Expenses
$7,001
Mortgage P&I
113%
$4,823
Property Taxes
17%
$736
Home Insurance
8%
$329
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0