Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.33% first-year return on $216k initial cash invested.
-21.33%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$3,973
Rent
-$3,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,973 income − $7,809 expenses = $3,836 out of pocket
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,973
Total Expenses
$7,809
Mortgage P&I
131%
$5,219
Property Taxes
14%
$544
Home Insurance
9%
$367
HOA
16%
$646
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0