Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $203k initial cash invested.
-13.4%
Cash On Cash
3.85%
Cap Rate
0.61
DSCR
$5,773
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,773 income − $8,039 expenses = $2,266 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.9%
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
$5,773
Total Expenses
$8,039
Mortgage P&I
88%
$5,073
Property Taxes
17%
$975
Home Insurance
6%
$350
HOA
2%
$140
Property Management
10%
$577
CapEx
5%
$289
Vacancy
6%
$346
Maintenance
5%
$289
Other
0%
$0