Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.51% first-year return on $217k initial cash invested.
-20.51%
Cash On Cash
2.47%
Cap Rate
0.38
DSCR
$4,468
Rent
-$3,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,468 income − $8,182 expenses = $3,714 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,468
Total Expenses
$8,182
Mortgage P&I
126%
$5,622
Property Taxes
23%
$1,032
Home Insurance
8%
$367
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0