Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.94% first-year return on $219k initial cash invested.
-13.94%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$5,595
Rent
-$2,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,595 income − $8,143 expenses = $2,548 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,595
Total Expenses
$8,143
Mortgage P&I
95%
$5,287
Property Taxes
18%
$1,007
Home Insurance
7%
$385
HOA
0%
$8
Property Management
10%
$560
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0