Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.52% first-year return on $219k initial cash invested.
-5.52%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$6,570
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,570 income − $7,579 expenses = $1,009 out of pocket
Investment Breakdown
|
Purchase Price
$1045k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,570
Total Expenses
$7,579
Mortgage P&I
80%
$5,287
Property Taxes
3%
$219
Home Insurance
6%
$366
HOA
0%
$0
Property Management
10%
$657
CapEx
5%
$328
Vacancy
6%
$394
Maintenance
5%
$328
Other
0%
$0