Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.76% first-year return on $218k initial cash invested.
-23.76%
Cash On Cash
1.81%
Cap Rate
0.27
DSCR
$3,626
Rent
-$4,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $7,947 expenses = $4,321 out of pocket
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,626
Total Expenses
$7,947
Mortgage P&I
157%
$5,704
Property Taxes
26%
$959
Home Insurance
9%
$341
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0