Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.21% first-year return on $217k initial cash invested.
-21.21%
Cash On Cash
2.42%
Cap Rate
0.36
DSCR
$4,127
Rent
-$3,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,127 income − $7,962 expenses = $3,835 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,334
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,127
Total Expenses
$7,962
Mortgage P&I
138%
$5,710
Property Taxes
18%
$753
Home Insurance
9%
$376
HOA
1%
$50
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0