Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.63% first-year return on $219k initial cash invested.
-16.63%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$4,281
Rent
-$3,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $7,310 expenses = $3,029 out of pocket
Investment Breakdown
|
Purchase Price
$1041k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$208k
Closing costs
1%
$10,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,281
Total Expenses
$7,310
Mortgage P&I
120%
$5,143
Property Taxes
17%
$722
Home Insurance
8%
$332
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0