Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $213k initial cash invested.
-17.59%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$4,197
Rent
-$3,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $7,319 expenses = $3,122 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,197
Total Expenses
$7,319
Mortgage P&I
124%
$5,189
Property Taxes
16%
$688
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0