Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.36% first-year return on $211k initial cash invested.
-21.36%
Cash On Cash
2.07%
Cap Rate
0.33
DSCR
$3,503
Rent
-$3,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,503 income − $7,251 expenses = $3,748 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%
$10,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,503
Total Expenses
$7,251
Mortgage P&I
151%
$5,300
Property Taxes
10%
$360
Home Insurance
11%
$394
HOA
8%
$287
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0