Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.48% first-year return on $203k initial cash invested.
-16.48%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$4,197
Rent
-$2,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $6,982 expenses = $2,785 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,197
Total Expenses
$6,982
Mortgage P&I
114%
$4,778
Property Taxes
18%
$771
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0