Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.14% first-year return on $213k initial cash invested.
-18.14%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$4,155
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,155 income − $7,370 expenses = $3,215 out of pocket
Investment Breakdown
|
Purchase Price
$1013k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,155
Total Expenses
$7,370
Mortgage P&I
123%
$5,113
Property Taxes
20%
$827
Home Insurance
8%
$349
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0