Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.88% first-year return on $214k initial cash invested.
-22.88%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$3,423
Rent
-$4,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $7,494 expenses = $4,071 out of pocket
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$203k
Closing costs
1%
$10,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,423
Total Expenses
$7,494
Mortgage P&I
152%
$5,216
Property Taxes
29%
$1,005
Home Insurance
11%
$384
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0