Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.18% first-year return on $202k initial cash invested.
-20.18%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,130
Rent
-$3,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $6,532 expenses = $3,402 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$193k
Closing costs
1%
$9,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,130
Total Expenses
$6,532
Mortgage P&I
155%
$4,843
Property Taxes
13%
$420
Home Insurance
12%
$385
HOA
2%
$71
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0