Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.16% first-year return on $218k initial cash invested.
-2.16%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$7,788
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,788 income − $8,180 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,788
Total Expenses
$8,180
Mortgage P&I
66%
$5,138
Property Taxes
8%
$633
Home Insurance
5%
$385
HOA
0%
$0
Property Management
10%
$779
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0