Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.85% first-year return on $205k initial cash invested.
-21.85%
Cash On Cash
2.47%
Cap Rate
0.36
DSCR
$4,203
Rent
-$3,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $7,944 expenses = $3,741 out of pocket
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$196k
Closing costs
1%
$9,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,203
Total Expenses
$7,944
Mortgage P&I
132%
$5,545
Property Taxes
23%
$957
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0