Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $205k initial cash invested.
-18.31%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$3,856
Rent
-$3,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $6,987 expenses = $3,131 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,856
Total Expenses
$6,987
Mortgage P&I
127%
$4,886
Property Taxes
14%
$536
Home Insurance
9%
$348
HOA
6%
$214
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0