Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $215k initial cash invested.
-15.48%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$4,051
Rent
-$2,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,051 income − $6,825 expenses = $2,774 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
$4,051
Total Expenses
$6,825
Mortgage P&I
128%
$5,199
Property Taxes
3%
$134
Home Insurance
9%
$368
HOA
2%
$70
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0