Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.47% first-year return on $218k initial cash invested.
-20.47%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$3,963
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $7,679 expenses = $3,716 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$207k
Closing costs
1%
$10,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,963
Total Expenses
$7,679
Mortgage P&I
130%
$5,164
Property Taxes
20%
$810
Home Insurance
9%
$373
HOA
8%
$302
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0