Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $205k initial cash invested.
-17.14%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$4,186
Rent
-$2,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $7,114 expenses = $2,928 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,186
Total Expenses
$7,114
Mortgage P&I
116%
$4,853
Property Taxes
18%
$766
Home Insurance
8%
$332
HOA
2%
$75
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0