Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.53% first-year return on $211k initial cash invested.
-15.53%
Cash On Cash
3.78%
Cap Rate
0.56
DSCR
$5,600
Rent
-$2,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,600 income − $8,333 expenses = $2,733 out of pocket
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,600
Total Expenses
$8,333
Mortgage P&I
100%
$5,624
Property Taxes
15%
$863
Home Insurance
6%
$332
HOA
1%
$58
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0