Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.99% first-year return on $205k initial cash invested.
-16.99%
Cash On Cash
2.94%
Cap Rate
0.47
DSCR
$4,670
Rent
-$2,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,670 income − $7,569 expenses = $2,899 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,670
Total Expenses
$7,569
Mortgage P&I
108%
$5,054
Property Taxes
21%
$959
Home Insurance
7%
$341
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0