Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.18% first-year return on $203k initial cash invested.
-12.18%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$5,393
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,393 income − $7,450 expenses = $2,057 out of pocket
Investment Breakdown
|
Purchase Price
$965k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,393
Total Expenses
$7,450
Mortgage P&I
91%
$4,926
Property Taxes
14%
$771
Home Insurance
6%
$350
HOA
0%
$0
Property Management
10%
$539
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0