Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.11% first-year return on $217k initial cash invested.
-21.11%
Cash On Cash
2.07%
Cap Rate
0.33
DSCR
$3,151
Rent
-$3,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,151 income − $6,967 expenses = $3,816 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,151
Total Expenses
$6,967
Mortgage P&I
173%
$5,444
Property Taxes
10%
$318
Home Insurance
12%
$385
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0