Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.37% first-year return on $201k initial cash invested.
-14.37%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$4,135
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,135 income − $6,543 expenses = $2,408 out of pocket
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,135
Total Expenses
$6,543
Mortgage P&I
117%
$4,853
Property Taxes
5%
$218
Home Insurance
8%
$346
HOA
1%
$50
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0