Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.54% first-year return on $215k initial cash invested.
-19.54%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$4,789
Rent
-$3,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,789 income − $8,284 expenses = $3,495 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$204k
Closing costs
1%
$10,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,789
Total Expenses
$8,284
Mortgage P&I
107%
$5,102
Property Taxes
33%
$1,562
Home Insurance
8%
$376
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0