Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.7% first-year return on $205k initial cash invested.
-13.7%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$5,771
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,771 income − $8,112 expenses = $2,341 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,771
Total Expenses
$8,112
Mortgage P&I
86%
$4,973
Property Taxes
18%
$1,023
Home Insurance
6%
$348
HOA
5%
$267
Property Management
10%
$577
CapEx
5%
$289
Vacancy
6%
$346
Maintenance
5%
$289
Other
0%
$0