Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.1% first-year return on $215k initial cash invested.
-18.1%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$4,848
Rent
-$3,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,848 income − $8,088 expenses = $3,240 out of pocket
Investment Breakdown
|
Purchase Price
$1023k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,848
Total Expenses
$8,088
Mortgage P&I
106%
$5,129
Property Taxes
21%
$1,029
Home Insurance
8%
$368
HOA
6%
$302
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0