Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.06% first-year return on $212k initial cash invested.
-19.06%
Cash On Cash
2.67%
Cap Rate
0.42
DSCR
$4,524
Rent
-$3,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,524 income − $7,898 expenses = $3,374 out of pocket
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,524
Total Expenses
$7,898
Mortgage P&I
119%
$5,397
Property Taxes
22%
$977
Home Insurance
8%
$349
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0