Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.21% first-year return on $216k initial cash invested.
-21.21%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$3,717
Rent
-$3,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $7,531 expenses = $3,814 out of pocket
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,717
Total Expenses
$7,531
Mortgage P&I
137%
$5,100
Property Taxes
25%
$946
Home Insurance
10%
$368
HOA
4%
$150
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0