Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.07% first-year return on $205k initial cash invested.
-16.07%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$4,664
Rent
-$2,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,664 income − $7,411 expenses = $2,747 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,664
Total Expenses
$7,411
Mortgage P&I
105%
$4,913
Property Taxes
19%
$898
Home Insurance
7%
$348
HOA
1%
$40
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0