Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.01% first-year return on $211k initial cash invested.
-20.01%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$3,802
Rent
-$3,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,802 income − $7,313 expenses = $3,511 out of pocket
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,802
Total Expenses
$7,313
Mortgage P&I
138%
$5,234
Property Taxes
20%
$778
Home Insurance
8%
$313
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0