Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.19% first-year return on $203k initial cash invested.
-10.19%
Cash On Cash
4.73%
Cap Rate
0.73
DSCR
$5,607
Rent
-$1,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,607 income − $7,329 expenses = $1,722 out of pocket
Investment Breakdown
|
Purchase Price
$966k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$193k
Closing costs
1%
$9,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,607
Total Expenses
$7,329
Mortgage P&I
94%
$5,247
Property Taxes
5%
$275
Home Insurance
6%
$350
HOA
0%
$0
Property Management
10%
$561
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0