Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.06% first-year return on $205k initial cash invested.
-18.06%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$4,187
Rent
-$3,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,187 income − $7,275 expenses = $3,088 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,187
Total Expenses
$7,275
Mortgage P&I
118%
$4,958
Property Taxes
21%
$887
Home Insurance
8%
$342
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0