Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.59% first-year return on $212k initial cash invested.
-18.59%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$3,648
Rent
-$3,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $6,928 expenses = $3,280 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,648
Total Expenses
$6,928
Mortgage P&I
138%
$5,044
Property Taxes
15%
$543
Home Insurance
11%
$383
HOA
0%
$10
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0