Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.59% first-year return on $204k initial cash invested.
-19.59%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,561
Rent
-$3,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,561 income − $6,886 expenses = $3,325 out of pocket
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,561
Total Expenses
$6,886
Mortgage P&I
135%
$4,791
Property Taxes
23%
$821
Home Insurance
10%
$348
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0