Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.22% first-year return on $214k initial cash invested.
-18.22%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,832
Rent
-$3,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $7,086 expenses = $3,254 out of pocket
Investment Breakdown
|
Purchase Price
$1021k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$204k
Closing costs
1%
$10,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,832
Total Expenses
$7,086
Mortgage P&I
134%
$5,147
Property Taxes
15%
$574
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0