Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.46% first-year return on $205k initial cash invested.
-24.46%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$1,496
Rent
-$4,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,496 income − $5,669 expenses = $4,173 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,496
Total Expenses
$5,669
Mortgage P&I
325%
$4,866
Property Taxes
5%
$72
Home Insurance
23%
$341
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0