Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $216k initial cash invested.
-18.01%
Cash On Cash
3.19%
Cap Rate
0.48
DSCR
$5,826
Rent
-$3,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,826 income − $9,065 expenses = $3,239 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$205k
Closing costs
1%
$10,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,826
Total Expenses
$9,065
Mortgage P&I
98%
$5,681
Property Taxes
26%
$1,501
Home Insurance
6%
$368
HOA
0%
$0
Property Management
10%
$583
CapEx
5%
$291
Vacancy
6%
$350
Maintenance
5%
$291
Other
0%
$0