Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.55% first-year return on $219k initial cash invested.
-17.55%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$3,782
Rent
-$3,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $6,991 expenses = $3,209 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,782
Total Expenses
$6,991
Mortgage P&I
135%
$5,091
Property Taxes
14%
$541
Home Insurance
10%
$376
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0