Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.53% first-year return on $205k initial cash invested.
-24.53%
Cash On Cash
1.59%
Cap Rate
0.24
DSCR
$3,227
Rent
-$4,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $7,413 expenses = $4,186 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,227
Total Expenses
$7,413
Mortgage P&I
165%
$5,315
Property Taxes
28%
$918
Home Insurance
11%
$341
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0