Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.41% first-year return on $218k initial cash invested.
-20.41%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,877
Rent
-$3,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,877 income − $7,580 expenses = $3,703 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$207k
Closing costs
1%
$10,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,877
Total Expenses
$7,580
Mortgage P&I
136%
$5,286
Property Taxes
23%
$900
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0