Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $219k initial cash invested.
-18.81%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,154
Rent
-$3,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,154 income − $7,591 expenses = $3,437 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,154
Total Expenses
$7,591
Mortgage P&I
126%
$5,218
Property Taxes
22%
$926
Home Insurance
9%
$367
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0