Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $217k initial cash invested.
-15.52%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$3,867
Rent
-$2,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $6,677 expenses = $2,810 out of pocket
Investment Breakdown
|
Purchase Price
$1035k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,867
Total Expenses
$6,677
Mortgage P&I
130%
$5,021
Property Taxes
8%
$306
Home Insurance
9%
$345
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0