Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.49% first-year return on $218k initial cash invested.
-17.49%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$4,411
Rent
-$3,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,411 income − $7,586 expenses = $3,175 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$207k
Closing costs
1%
$10,372
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,411
Total Expenses
$7,586
Mortgage P&I
117%
$5,182
Property Taxes
20%
$889
Home Insurance
8%
$367
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0