Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.58% first-year return on $212k initial cash invested.
-16.58%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$3,847
Rent
-$2,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,847 income − $6,774 expenses = $2,927 out of pocket
Investment Breakdown
|
Purchase Price
$1009k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,847
Total Expenses
$6,774
Mortgage P&I
132%
$5,083
Property Taxes
10%
$376
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0