Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.91% first-year return on $211k initial cash invested.
-16.91%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$4,460
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,460 income − $7,436 expenses = $2,976 out of pocket
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,460
Total Expenses
$7,436
Mortgage P&I
113%
$5,044
Property Taxes
20%
$882
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0