Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.65% first-year return on $217k initial cash invested.
-15.65%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$4,914
Rent
-$2,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,914 income − $7,748 expenses = $2,834 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,914
Total Expenses
$7,748
Mortgage P&I
105%
$5,176
Property Taxes
19%
$927
Home Insurance
7%
$367
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0