Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $211k initial cash invested.
-18.45%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$3,876
Rent
-$3,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $7,117 expenses = $3,241 out of pocket
Investment Breakdown
|
Purchase Price
$1004k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,876
Total Expenses
$7,117
Mortgage P&I
131%
$5,075
Property Taxes
19%
$720
Home Insurance
8%
$313
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0