Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.99% first-year return on $205k initial cash invested.
-20.99%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$3,674
Rent
-$3,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $7,264 expenses = $3,590 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,674
Total Expenses
$7,264
Mortgage P&I
137%
$5,020
Property Taxes
22%
$801
Home Insurance
12%
$455
HOA
1%
$33
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0