Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $214k initial cash invested.
-17.51%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$4,815
Rent
-$3,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,815 income − $7,943 expenses = $3,128 out of pocket
Investment Breakdown
|
Purchase Price
$1021k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$204k
Closing costs
1%
$10,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,815
Total Expenses
$7,943
Mortgage P&I
109%
$5,233
Property Taxes
22%
$1,072
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0