Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.88% first-year return on $205k initial cash invested.
-16.88%
Cash On Cash
3.03%
Cap Rate
0.48
DSCR
$4,430
Rent
-$2,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,430 income − $7,313 expenses = $2,883 out of pocket
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,430
Total Expenses
$7,313
Mortgage P&I
116%
$5,124
Property Taxes
15%
$686
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0