Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.1% first-year return on $218k initial cash invested.
-17.1%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$4,306
Rent
-$3,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $7,414 expenses = $3,108 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,306
Total Expenses
$7,414
Mortgage P&I
124%
$5,336
Property Taxes
5%
$230
Home Insurance
9%
$385
HOA
8%
$344
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0