Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.03% first-year return on $214k initial cash invested.
-18.03%
Cash On Cash
2.34%
Cap Rate
0.4
DSCR
$3,654
Rent
-$3,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $6,864 expenses = $3,210 out of pocket
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$203k
Closing costs
1%
$10,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,654
Total Expenses
$6,864
Mortgage P&I
137%
$5,010
Property Taxes
10%
$379
Home Insurance
10%
$383
HOA
4%
$142
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0