Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.23% first-year return on $203k initial cash invested.
-17.23%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,118
Rent
-$2,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $7,030 expenses = $2,912 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,118
Total Expenses
$7,030
Mortgage P&I
117%
$4,832
Property Taxes
19%
$769
Home Insurance
8%
$348
HOA
0%
$10
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0