Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $218k initial cash invested.
-17.61%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$4,095
Rent
-$3,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,095 income − $7,295 expenses = $3,200 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,095
Total Expenses
$7,295
Mortgage P&I
126%
$5,144
Property Taxes
18%
$726
Home Insurance
9%
$359
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0