Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.05% first-year return on $213k initial cash invested.
-23.05%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$3,377
Rent
-$4,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,377 income − $7,467 expenses = $4,090 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,377
Total Expenses
$7,467
Mortgage P&I
157%
$5,301
Property Taxes
27%
$919
Home Insurance
11%
$368
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0