Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.32% first-year return on $205k initial cash invested.
-2.32%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$7,106
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,106 income − $7,501 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,106
Total Expenses
$7,501
Mortgage P&I
69%
$4,878
Property Taxes
6%
$428
Home Insurance
5%
$348
HOA
0%
$0
Property Management
10%
$711
CapEx
5%
$355
Vacancy
6%
$426
Maintenance
5%
$355
Other
0%
$0