Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.95% first-year return on $215k initial cash invested.
-23.95%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$3,144
Rent
-$4,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $7,440 expenses = $4,296 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,144
Total Expenses
$7,440
Mortgage P&I
167%
$5,256
Property Taxes
32%
$1,008
Home Insurance
11%
$359
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0