Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.91% first-year return on $205k initial cash invested.
-17.91%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$4,074
Rent
-$3,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,074 income − $7,135 expenses = $3,061 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,074
Total Expenses
$7,135
Mortgage P&I
123%
$4,996
Property Taxes
11%
$453
Home Insurance
8%
$346
HOA
7%
$281
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0