Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.04% first-year return on $201k initial cash invested.
-21.04%
Cash On Cash
2.36%
Cap Rate
0.36
DSCR
$4,084
Rent
-$3,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $7,599 expenses = $3,515 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,084
Total Expenses
$7,599
Mortgage P&I
127%
$5,187
Property Taxes
24%
$994
Home Insurance
9%
$357
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0