Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.66% first-year return on $215k initial cash invested.
-19.66%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,797
Rent
-$3,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,797 income − $7,320 expenses = $3,523 out of pocket
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,797
Total Expenses
$7,320
Mortgage P&I
136%
$5,174
Property Taxes
21%
$790
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0