Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.55% first-year return on $212k initial cash invested.
-21.55%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$3,542
Rent
-$3,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $7,341 expenses = $3,799 out of pocket
Investment Breakdown
|
Purchase Price
$1007k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$201k
Closing costs
1%
$10,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,542
Total Expenses
$7,341
Mortgage P&I
147%
$5,221
Property Taxes
25%
$884
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0