Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.02% first-year return on $204k initial cash invested.
-16.02%
Cash On Cash
3.08%
Cap Rate
0.5
DSCR
$4,521
Rent
-$2,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $7,248 expenses = $2,727 out of pocket
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$195k
Closing costs
1%
$9,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,521
Total Expenses
$7,248
Mortgage P&I
111%
$4,999
Property Taxes
16%
$729
Home Insurance
8%
$345
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0