Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.61% first-year return on $203k initial cash invested.
-21.61%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,995
Rent
-$3,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,995 income − $6,647 expenses = $3,652 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%
$9,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,995
Total Expenses
$6,647
Mortgage P&I
160%
$4,795
Property Taxes
23%
$676
Home Insurance
12%
$346
HOA
2%
$50
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0