Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.47% first-year return on $212k initial cash invested.
-17.47%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$4,130
Rent
-$3,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $7,222 expenses = $3,092 out of pocket
Investment Breakdown
|
Purchase Price
$1011k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,130
Total Expenses
$7,222
Mortgage P&I
124%
$5,106
Property Taxes
17%
$693
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0