Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.78% first-year return on $205k initial cash invested.
-17.78%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$4,131
Rent
-$3,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $7,166 expenses = $3,035 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%
$9,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,131
Total Expenses
$7,166
Mortgage P&I
118%
$4,886
Property Taxes
19%
$785
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0