Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.37% first-year return on $219k initial cash invested.
-22.37%
Cash On Cash
1.85%
Cap Rate
0.29
DSCR
$3,712
Rent
-$4,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $7,795 expenses = $4,083 out of pocket
Investment Breakdown
|
Purchase Price
$1043k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,712
Total Expenses
$7,795
Mortgage P&I
148%
$5,509
Property Taxes
26%
$974
Home Insurance
9%
$346
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0