Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $204k initial cash invested.
-14.36%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$5,813
Rent
-$2,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,813 income − $8,249 expenses = $2,436 out of pocket
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,813
Total Expenses
$8,249
Mortgage P&I
85%
$4,962
Property Taxes
10%
$575
Home Insurance
6%
$350
HOA
15%
$850
Property Management
10%
$581
CapEx
5%
$291
Vacancy
6%
$349
Maintenance
5%
$291
Other
0%
$0