Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.42% first-year return on $219k initial cash invested.
-26.42%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,938
Rent
-$4,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,938 income − $6,764 expenses = $4,826 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,938
Total Expenses
$6,764
Mortgage P&I
268%
$5,189
Property Taxes
35%
$686
Home Insurance
20%
$385
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0