Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.21% first-year return on $205k initial cash invested.
-20.21%
Cash On Cash
2.56%
Cap Rate
0.39
DSCR
$4,156
Rent
-$3,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $7,606 expenses = $3,450 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,156
Total Expenses
$7,606
Mortgage P&I
128%
$5,323
Property Taxes
21%
$861
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0