Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.81% first-year return on $218k initial cash invested.
-20.81%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$4,081
Rent
-$3,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,081 income − $7,867 expenses = $3,786 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,081
Total Expenses
$7,867
Mortgage P&I
129%
$5,270
Property Taxes
24%
$998
Home Insurance
9%
$368
HOA
4%
$170
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0