Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.04% first-year return on $205k initial cash invested.
-26.04%
Cash On Cash
1.24%
Cap Rate
0.19
DSCR
$2,638
Rent
-$4,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,638 income − $7,081 expenses = $4,443 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,638
Total Expenses
$7,081
Mortgage P&I
202%
$5,321
Property Taxes
28%
$733
Home Insurance
13%
$341
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0