Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.46% first-year return on $205k initial cash invested.
-18.46%
Cash On Cash
2.69%
Cap Rate
0.43
DSCR
$4,452
Rent
-$3,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $7,601 expenses = $3,149 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,452
Total Expenses
$7,601
Mortgage P&I
115%
$5,113
Property Taxes
20%
$910
Home Insurance
8%
$341
HOA
2%
$79
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0