Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.35% first-year return on $218k initial cash invested.
-14.35%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$4,088
Rent
-$2,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $6,691 expenses = $2,603 out of pocket
Investment Breakdown
|
Purchase Price
$1036k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$207k
Closing costs
1%
$10,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,088
Total Expenses
$6,691
Mortgage P&I
125%
$5,128
Property Taxes
3%
$116
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0