Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.36% first-year return on $216k initial cash invested.
-23.36%
Cash On Cash
1.93%
Cap Rate
0.29
DSCR
$3,974
Rent
-$4,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,974 income − $8,174 expenses = $4,200 out of pocket
Investment Breakdown
|
Purchase Price
$1027k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$205k
Closing costs
1%
$10,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,974
Total Expenses
$8,174
Mortgage P&I
142%
$5,656
Property Taxes
11%
$449
Home Insurance
9%
$368
HOA
17%
$668
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0