Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.82% first-year return on $214k initial cash invested.
-19.82%
Cash On Cash
2.53%
Cap Rate
0.39
DSCR
$4,345
Rent
-$3,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,345 income − $7,875 expenses = $3,530 out of pocket
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$204k
Closing costs
1%
$10,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,345
Total Expenses
$7,875
Mortgage P&I
126%
$5,462
Property Taxes
21%
$915
Home Insurance
8%
$369
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0