Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.28% first-year return on $201k initial cash invested.
-13.28%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$4,142
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $6,370 expenses = $2,228 out of pocket
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,142
Total Expenses
$6,370
Mortgage P&I
117%
$4,844
Property Taxes
3%
$113
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0