Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $212k initial cash invested.
-17.62%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$3,833
Rent
-$3,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,833 income − $6,947 expenses = $3,114 out of pocket
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,833
Total Expenses
$6,947
Mortgage P&I
133%
$5,106
Property Taxes
13%
$490
Home Insurance
9%
$354
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0