Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.53% first-year return on $212k initial cash invested.
-18.53%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$3,654
Rent
-$3,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $6,929 expenses = $3,275 out of pocket
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,654
Total Expenses
$6,929
Mortgage P&I
139%
$5,075
Property Taxes
12%
$436
Home Insurance
10%
$368
HOA
3%
$100
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0