Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.95% first-year return on $219k initial cash invested.
-17.95%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$4,021
Rent
-$3,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,021 income − $7,304 expenses = $3,283 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,021
Total Expenses
$7,304
Mortgage P&I
128%
$5,140
Property Taxes
10%
$401
Home Insurance
9%
$366
HOA
9%
$352
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0