Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.77% first-year return on $215k initial cash invested.
-18.77%
Cash On Cash
2.49%
Cap Rate
0.4
DSCR
$4,480
Rent
-$3,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $7,846 expenses = $3,366 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,480
Total Expenses
$7,846
Mortgage P&I
118%
$5,269
Property Taxes
23%
$1,034
Home Insurance
8%
$378
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0