Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.9% first-year return on $217k initial cash invested.
-12.9%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$6,315
Rent
-$2,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,315 income − $8,644 expenses = $2,329 out of pocket
Investment Breakdown
|
Purchase Price
$1031k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$206k
Closing costs
1%
$10,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,315
Total Expenses
$8,644
Mortgage P&I
84%
$5,276
Property Taxes
15%
$957
Home Insurance
6%
$368
HOA
6%
$400
Property Management
10%
$632
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0