Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $216k initial cash invested.
-18.42%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$3,846
Rent
-$3,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $7,162 expenses = $3,316 out of pocket
Investment Breakdown
|
Purchase Price
$1029k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,846
Total Expenses
$7,162
Mortgage P&I
133%
$5,129
Property Taxes
17%
$669
Home Insurance
9%
$364
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0