Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.95% first-year return on $213k initial cash invested.
-24.95%
Cash On Cash
1.57%
Cap Rate
0.24
DSCR
$3,407
Rent
-$4,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,407 income − $7,836 expenses = $4,429 out of pocket
Investment Breakdown
|
Purchase Price
$1015k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,145
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,407
Total Expenses
$7,836
Mortgage P&I
164%
$5,584
Property Taxes
30%
$1,008
Home Insurance
11%
$359
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0