Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.7% first-year return on $213k initial cash invested.
-20.7%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,650
Rent
-$3,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $7,329 expenses = $3,679 out of pocket
Investment Breakdown
|
Purchase Price
$1016k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,650
Total Expenses
$7,329
Mortgage P&I
140%
$5,126
Property Taxes
24%
$888
Home Insurance
10%
$367
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0