Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.15% first-year return on $205k initial cash invested.
-25.15%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,225
Rent
-$4,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $7,512 expenses = $4,287 out of pocket
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,225
Total Expenses
$7,512
Mortgage P&I
155%
$5,009
Property Taxes
41%
$1,315
Home Insurance
11%
$350
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0