Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.53% first-year return on $205k initial cash invested.
-23.53%
Cash On Cash
1.86%
Cap Rate
0.28
DSCR
$3,576
Rent
-$4,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $7,597 expenses = $4,021 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,576
Total Expenses
$7,597
Mortgage P&I
150%
$5,359
Property Taxes
27%
$964
Home Insurance
10%
$343
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0