Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.38% first-year return on $205k initial cash invested.
-15.38%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,898
Rent
-$2,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $6,527 expenses = $2,629 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%
$9,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,898
Total Expenses
$6,527
Mortgage P&I
126%
$4,922
Property Taxes
7%
$278
Home Insurance
8%
$313
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0