Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.13% first-year return on $215k initial cash invested.
-19.13%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$3,605
Rent
-$3,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,605 income − $7,035 expenses = $3,430 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,605
Total Expenses
$7,035
Mortgage P&I
144%
$5,198
Property Taxes
15%
$533
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0