Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.19% first-year return on $205k initial cash invested.
-24.19%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$1,886
Rent
-$4,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,886 income − $6,013 expenses = $4,127 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,886
Total Expenses
$6,013
Mortgage P&I
256%
$4,828
Property Taxes
19%
$354
Home Insurance
18%
$341
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0