Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.09% first-year return on $205k initial cash invested.
-19.09%
Cash On Cash
2.85%
Cap Rate
0.43
DSCR
$3,775
Rent
-$3,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,775 income − $7,043 expenses = $3,268 out of pocket
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$196k
Closing costs
1%
$9,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,775
Total Expenses
$7,043
Mortgage P&I
143%
$5,405
Property Taxes
8%
$306
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0