Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.44% first-year return on $205k initial cash invested.
-13.44%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$4,964
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,964 income − $7,256 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,964
Total Expenses
$7,256
Mortgage P&I
99%
$4,917
Property Taxes
14%
$706
Home Insurance
7%
$343
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0