Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.33% first-year return on $216k initial cash invested.
-13.33%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$5,046
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,046 income − $7,449 expenses = $2,403 out of pocket
Investment Breakdown
|
Purchase Price
$1030k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,046
Total Expenses
$7,449
Mortgage P&I
103%
$5,176
Property Taxes
12%
$601
Home Insurance
7%
$360
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0