Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.36% first-year return on $218k initial cash invested.
-17.36%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,172
Rent
-$3,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $7,326 expenses = $3,154 out of pocket
Investment Breakdown
|
Purchase Price
$1038k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,172
Total Expenses
$7,326
Mortgage P&I
125%
$5,209
Property Taxes
16%
$682
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0