Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.78% first-year return on $219k initial cash invested.
-26.78%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$1,875
Rent
-$4,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $6,770 expenses = $4,895 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,875
Total Expenses
$6,770
Mortgage P&I
278%
$5,220
Property Taxes
37%
$688
Home Insurance
20%
$374
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0