Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.9% first-year return on $219k initial cash invested.
-19.9%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,749
Rent
-$3,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,749 income − $7,379 expenses = $3,630 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$208k
Closing costs
1%
$10,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,749
Total Expenses
$7,379
Mortgage P&I
141%
$5,286
Property Taxes
20%
$752
Home Insurance
10%
$367
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0