Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.69% first-year return on $216k initial cash invested.
-22.69%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$3,313
Rent
-$4,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,313 income − $7,390 expenses = $4,077 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$205k
Closing costs
1%
$10,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,313
Total Expenses
$7,390
Mortgage P&I
159%
$5,276
Property Taxes
27%
$904
Home Insurance
11%
$348
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0