Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.97% first-year return on $213k initial cash invested.
-27.97%
Cash On Cash
0.4%
Cap Rate
0.06
DSCR
$1,379
Rent
-$4,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,379 income − $6,341 expenses = $4,962 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,137
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,379
Total Expenses
$6,341
Mortgage P&I
379%
$5,228
Property Taxes
27%
$378
Home Insurance
27%
$376
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0