Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.75% first-year return on $211k initial cash invested.
-16.75%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,107
Rent
-$2,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $7,058 expenses = $2,951 out of pocket
Investment Breakdown
|
Purchase Price
$1007k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,067
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,107
Total Expenses
$7,058
Mortgage P&I
122%
$5,002
Property Taxes
14%
$589
Home Insurance
9%
$367
HOA
1%
$33
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0