Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.8% first-year return on $218k initial cash invested.
-20.8%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$2,811
Rent
-$3,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $6,592 expenses = $3,781 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,811
Total Expenses
$6,592
Mortgage P&I
188%
$5,275
Property Taxes
7%
$200
Home Insurance
14%
$385
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0