Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.1% first-year return on $213k initial cash invested.
-16.1%
Cash On Cash
3.29%
Cap Rate
0.52
DSCR
$5,252
Rent
-$2,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,252 income − $8,112 expenses = $2,860 out of pocket
Investment Breakdown
|
Purchase Price
$1015k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,252
Total Expenses
$8,112
Mortgage P&I
102%
$5,383
Property Taxes
19%
$1,003
Home Insurance
7%
$360
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0