Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.91% first-year return on $219k initial cash invested.
-15.91%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$5,192
Rent
-$2,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,192 income − $8,100 expenses = $2,908 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,192
Total Expenses
$8,100
Mortgage P&I
101%
$5,226
Property Taxes
23%
$1,170
Home Insurance
6%
$332
HOA
0%
$21
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0