Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.88% first-year return on $216k initial cash invested.
-26.88%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,867
Rent
-$4,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,867 income − $6,698 expenses = $4,831 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$205k
Closing costs
1%
$10,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,867
Total Expenses
$6,698
Mortgage P&I
278%
$5,194
Property Taxes
34%
$634
Home Insurance
21%
$385
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0