Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.99% first-year return on $218k initial cash invested.
-24.99%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$1,451
Rent
-$4,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,451 income − $6,000 expenses = $4,549 out of pocket
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,451
Total Expenses
$6,000
Mortgage P&I
355%
$5,147
Property Taxes
7%
$98
Home Insurance
25%
$364
HOA
1%
$13
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0