Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.49% first-year return on $215k initial cash invested.
-22.49%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$3,393
Rent
-$4,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $7,416 expenses = $4,023 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$204k
Closing costs
1%
$10,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,393
Total Expenses
$7,416
Mortgage P&I
151%
$5,107
Property Taxes
26%
$882
Home Insurance
11%
$368
HOA
5%
$176
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0