Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.74% first-year return on $214k initial cash invested.
-26.74%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,532
Rent
-$4,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $6,304 expenses = $4,772 out of pocket
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$204k
Closing costs
1%
$10,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,532
Total Expenses
$6,304
Mortgage P&I
340%
$5,208
Property Taxes
21%
$329
Home Insurance
24%
$368
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0