Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.2% first-year return on $218k initial cash invested.
-22.2%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$3,605
Rent
-$4,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,605 income − $7,630 expenses = $4,025 out of pocket
Investment Breakdown
|
Purchase Price
$1036k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$207k
Closing costs
1%
$10,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,605
Total Expenses
$7,630
Mortgage P&I
147%
$5,302
Property Taxes
28%
$1,024
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0