Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.81% first-year return on $205k initial cash invested.
-17.81%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$4,406
Rent
-$3,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $7,448 expenses = $3,042 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,406
Total Expenses
$7,448
Mortgage P&I
111%
$4,886
Property Taxes
21%
$911
Home Insurance
8%
$346
HOA
4%
$160
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0