Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.82% first-year return on $205k initial cash invested.
-22.82%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,771
Rent
-$3,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,771 income − $6,664 expenses = $3,893 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,771
Total Expenses
$6,664
Mortgage P&I
174%
$4,815
Property Taxes
25%
$704
Home Insurance
12%
$341
HOA
3%
$83
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0