Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.11% first-year return on $217k initial cash invested.
-18.11%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$3,951
Rent
-$3,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,951 income − $7,231 expenses = $3,280 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,951
Total Expenses
$7,231
Mortgage P&I
131%
$5,180
Property Taxes
17%
$655
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0