Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.83% first-year return on $218k initial cash invested.
-19.83%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$3,895
Rent
-$3,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,895 income − $7,504 expenses = $3,609 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,895
Total Expenses
$7,504
Mortgage P&I
135%
$5,263
Property Taxes
18%
$690
Home Insurance
9%
$364
HOA
4%
$173
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0