Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.86% first-year return on $217k initial cash invested.
-22.86%
Cash On Cash
1.71%
Cap Rate
0.27
DSCR
$3,624
Rent
-$4,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $7,761 expenses = $4,137 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,624
Total Expenses
$7,761
Mortgage P&I
150%
$5,433
Property Taxes
28%
$1,023
Home Insurance
10%
$364
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0