Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.59% first-year return on $202k initial cash invested.
-12.59%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$4,721
Rent
-$2,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,721 income − $6,840 expenses = $2,119 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,721
Total Expenses
$6,840
Mortgage P&I
104%
$4,896
Property Taxes
6%
$278
Home Insurance
7%
$346
HOA
2%
$93
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0