Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.65% first-year return on $216k initial cash invested.
-16.65%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$4,337
Rent
-$2,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,337 income − $7,331 expenses = $2,994 out of pocket
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,337
Total Expenses
$7,331
Mortgage P&I
119%
$5,157
Property Taxes
14%
$593
Home Insurance
10%
$453
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0