Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $213k initial cash invested.
-10.39%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$5,291
Rent
-$1,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,291 income − $7,132 expenses = $1,841 out of pocket
Investment Breakdown
|
Purchase Price
$1013k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,291
Total Expenses
$7,132
Mortgage P&I
97%
$5,121
Property Taxes
5%
$268
Home Insurance
7%
$367
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$265
Vacancy
6%
$317
Maintenance
5%
$265
Other
0%
$0