Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.85% first-year return on $218k initial cash invested.
-22.85%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$4,579
Rent
-$4,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,579 income − $8,735 expenses = $4,156 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,579
Total Expenses
$8,735
Mortgage P&I
111%
$5,103
Property Taxes
19%
$856
Home Insurance
8%
$385
HOA
26%
$1,200
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0