Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.76% first-year return on $205k initial cash invested.
-21.76%
Cash On Cash
2.29%
Cap Rate
0.35
DSCR
$4,149
Rent
-$3,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,149 income − $7,869 expenses = $3,720 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,149
Total Expenses
$7,869
Mortgage P&I
130%
$5,378
Property Taxes
25%
$1,042
Home Insurance
9%
$371
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0