Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.38% first-year return on $205k initial cash invested.
-13.38%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$4,107
Rent
-$2,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $6,394 expenses = $2,287 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%
$9,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,107
Total Expenses
$6,394
Mortgage P&I
119%
$4,906
Property Taxes
2%
$71
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0