Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.11% first-year return on $203k initial cash invested.
-26.11%
Cash On Cash
1.29%
Cap Rate
0.19
DSCR
$2,315
Rent
-$4,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $6,742 expenses = $4,427 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,315
Total Expenses
$6,742
Mortgage P&I
231%
$5,349
Property Taxes
16%
$373
Home Insurance
15%
$350
HOA
3%
$67
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0