Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.33% first-year return on $205k initial cash invested.
-18.33%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$5,292
Rent
-$3,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,292 income − $8,420 expenses = $3,128 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,292
Total Expenses
$8,420
Mortgage P&I
91%
$4,803
Property Taxes
36%
$1,899
Home Insurance
6%
$341
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0