Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.92% first-year return on $205k initial cash invested.
-15.92%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$4,343
Rent
-$2,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,343 income − $7,066 expenses = $2,723 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,343
Total Expenses
$7,066
Mortgage P&I
112%
$4,853
Property Taxes
17%
$734
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0