Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.47% first-year return on $205k initial cash invested.
-23.47%
Cash On Cash
1.95%
Cap Rate
0.29
DSCR
$3,898
Rent
-$4,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $7,907 expenses = $4,009 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,898
Total Expenses
$7,907
Mortgage P&I
138%
$5,396
Property Taxes
29%
$1,149
Home Insurance
9%
$348
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0