Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $205k initial cash invested.
-19.45%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,594
Rent
-$3,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $7,924 expenses = $3,330 out of pocket
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$196k
Closing costs
1%
$9,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,594
Total Expenses
$7,924
Mortgage P&I
108%
$4,966
Property Taxes
26%
$1,183
Home Insurance
8%
$359
HOA
5%
$221
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0