Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.26% first-year return on $213k initial cash invested.
-12.26%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$5,883
Rent
-$2,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,883 income − $8,060 expenses = $2,177 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,883
Total Expenses
$8,060
Mortgage P&I
86%
$5,033
Property Taxes
20%
$1,166
Home Insurance
6%
$332
HOA
0%
$0
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0