Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.1% first-year return on $204k initial cash invested.
-18.1%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$4,241
Rent
-$3,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,241 income − $7,318 expenses = $3,077 out of pocket
Investment Breakdown
|
Purchase Price
$971k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,241
Total Expenses
$7,318
Mortgage P&I
115%
$4,879
Property Taxes
17%
$708
Home Insurance
8%
$341
HOA
7%
$288
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0