Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.47% first-year return on $216k initial cash invested.
-21.47%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$3,586
Rent
-$3,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $7,444 expenses = $3,858 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$205k
Closing costs
1%
$10,268
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,586
Total Expenses
$7,444
Mortgage P&I
146%
$5,219
Property Taxes
24%
$856
Home Insurance
12%
$437
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0