Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.48% first-year return on $217k initial cash invested.
-12.48%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$5,997
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,997 income − $8,254 expenses = $2,257 out of pocket
Investment Breakdown
|
Purchase Price
$1034k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,997
Total Expenses
$8,254
Mortgage P&I
86%
$5,136
Property Taxes
20%
$1,226
Home Insurance
6%
$332
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0