Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $202k initial cash invested.
-15.14%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$3,889
Rent
-$2,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,889 income − $6,439 expenses = $2,550 out of pocket
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$192k
Closing costs
1%
$9,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,889
Total Expenses
$6,439
Mortgage P&I
123%
$4,790
Property Taxes
5%
$202
Home Insurance
9%
$350
HOA
2%
$87
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0