Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.97% first-year return on $205k initial cash invested.
-15.97%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$4,366
Rent
-$2,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,366 income − $7,094 expenses = $2,728 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,366
Total Expenses
$7,094
Mortgage P&I
110%
$4,797
Property Taxes
20%
$864
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0