Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.46% first-year return on $203k initial cash invested.
-21.46%
Cash On Cash
2.02%
Cap Rate
0.32
DSCR
$3,605
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,605 income − $7,227 expenses = $3,622 out of pocket
Investment Breakdown
|
Purchase Price
$964k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,605
Total Expenses
$7,227
Mortgage P&I
140%
$5,064
Property Taxes
25%
$905
Home Insurance
9%
$322
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0