Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.56% first-year return on $205k initial cash invested.
-17.56%
Cash On Cash
3.09%
Cap Rate
0.48
DSCR
$4,654
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,654 income − $7,660 expenses = $3,006 out of pocket
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$196k
Closing costs
1%
$9,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,654
Total Expenses
$7,660
Mortgage P&I
114%
$5,291
Property Taxes
18%
$853
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0