Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.32% first-year return on $217k initial cash invested.
-20.32%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,954
Rent
-$3,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,954 income − $7,631 expenses = $3,677 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,954
Total Expenses
$7,631
Mortgage P&I
132%
$5,204
Property Taxes
26%
$1,032
Home Insurance
9%
$367
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0