Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.25% first-year return on $205k initial cash invested.
-23.25%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$1,965
Rent
-$3,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $5,932 expenses = $3,967 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,965
Total Expenses
$5,932
Mortgage P&I
253%
$4,968
Property Taxes
6%
$113
Home Insurance
17%
$341
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0