Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.46% first-year return on $211k initial cash invested.
-24.46%
Cash On Cash
1.68%
Cap Rate
0.25
DSCR
$2,797
Rent
-$4,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $7,090 expenses = $4,293 out of pocket
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,797
Total Expenses
$7,090
Mortgage P&I
199%
$5,555
Property Taxes
16%
$439
Home Insurance
13%
$368
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0