Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.84% first-year return on $203k initial cash invested.
-12.84%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$5,052
Rent
-$2,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,052 income − $7,221 expenses = $2,169 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%
$9,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,052
Total Expenses
$7,221
Mortgage P&I
95%
$4,817
Property Taxes
15%
$742
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0