Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.58% first-year return on $218k initial cash invested.
-19.58%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$3,757
Rent
-$3,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,757 income − $7,318 expenses = $3,561 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,757
Total Expenses
$7,318
Mortgage P&I
137%
$5,147
Property Taxes
22%
$827
Home Insurance
10%
$367
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0