Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.6% first-year return on $205k initial cash invested.
-24.6%
Cash On Cash
1.63%
Cap Rate
0.25
DSCR
$2,668
Rent
-$4,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $6,865 expenses = $4,197 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,668
Total Expenses
$6,865
Mortgage P&I
202%
$5,387
Property Taxes
17%
$444
Home Insurance
13%
$341
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0