Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.82% first-year return on $217k initial cash invested.
-11.82%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$6,058
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,058 income − $8,191 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$206k
Closing costs
1%
$10,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,058
Total Expenses
$8,191
Mortgage P&I
85%
$5,130
Property Taxes
18%
$1,115
Home Insurance
6%
$371
HOA
0%
$0
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0