Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.58% first-year return on $217k initial cash invested.
-22.58%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$3,888
Rent
-$4,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $7,968 expenses = $4,080 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,888
Total Expenses
$7,968
Mortgage P&I
139%
$5,390
Property Taxes
26%
$1,024
Home Insurance
9%
$368
HOA
5%
$176
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0