Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $211k initial cash invested.
-18.57%
Cash On Cash
2.66%
Cap Rate
0.42
DSCR
$3,902
Rent
-$3,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $7,160 expenses = $3,258 out of pocket
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,902
Total Expenses
$7,160
Mortgage P&I
135%
$5,283
Property Taxes
10%
$378
Home Insurance
9%
$368
HOA
3%
$117
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0