Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.51% first-year return on $205k initial cash invested.
-21.51%
Cash On Cash
2.27%
Cap Rate
0.35
DSCR
$4,015
Rent
-$3,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,015 income − $7,685 expenses = $3,670 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,015
Total Expenses
$7,685
Mortgage P&I
132%
$5,317
Property Taxes
24%
$951
Home Insurance
8%
$341
HOA
1%
$31
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0