Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.2% first-year return on $205k initial cash invested.
-20.2%
Cash On Cash
2.54%
Cap Rate
0.39
DSCR
$4,333
Rent
-$3,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,333 income − $7,780 expenses = $3,447 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,333
Total Expenses
$7,780
Mortgage P&I
122%
$5,297
Property Taxes
12%
$505
Home Insurance
8%
$341
HOA
12%
$510
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0