Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.87% first-year return on $205k initial cash invested.
-21.87%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$2,128
Rent
-$3,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $5,859 expenses = $3,731 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,128
Total Expenses
$5,859
Mortgage P&I
227%
$4,841
Property Taxes
6%
$124
Home Insurance
16%
$341
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0