Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.95% first-year return on $213k initial cash invested.
-17.95%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$3,756
Rent
-$3,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $6,945 expenses = $3,189 out of pocket
Investment Breakdown
|
Purchase Price
$1015k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,756
Total Expenses
$6,945
Mortgage P&I
135%
$5,082
Property Taxes
14%
$536
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0