Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.77% first-year return on $201k initial cash invested.
-25.77%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$1,777
Rent
-$4,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $6,084 expenses = $4,307 out of pocket
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$6,084
Mortgage P&I
270%
$4,795
Property Taxes
28%
$492
Home Insurance
19%
$334
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0