Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.98% first-year return on $216k initial cash invested.
-20.98%
Cash On Cash
2.38%
Cap Rate
0.36
DSCR
$4,304
Rent
-$3,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $8,076 expenses = $3,772 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$205k
Closing costs
1%
$10,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,304
Total Expenses
$8,076
Mortgage P&I
130%
$5,594
Property Taxes
23%
$997
Home Insurance
9%
$367
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0