Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.59% first-year return on $216k initial cash invested.
-16.59%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$4,558
Rent
-$2,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,558 income − $7,544 expenses = $2,986 out of pocket
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,558
Total Expenses
$7,544
Mortgage P&I
116%
$5,279
Property Taxes
16%
$712
Home Insurance
8%
$368
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0