Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $219k initial cash invested.
-16.92%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,707
Rent
-$3,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,707 income − $7,801 expenses = $3,094 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,707
Total Expenses
$7,801
Mortgage P&I
111%
$5,210
Property Taxes
22%
$1,053
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0