Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.05% first-year return on $213k initial cash invested.
-24.05%
Cash On Cash
1.67%
Cap Rate
0.25
DSCR
$3,001
Rent
-$4,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,001 income − $7,266 expenses = $4,265 out of pocket
Investment Breakdown
|
Purchase Price
$1013k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,001
Total Expenses
$7,266
Mortgage P&I
184%
$5,523
Property Taxes
21%
$618
Home Insurance
12%
$345
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0