Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.71% first-year return on $219k initial cash invested.
-23.71%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$2,723
Rent
-$4,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,723 income − $7,046 expenses = $4,323 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$208k
Closing costs
1%
$10,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,723
Total Expenses
$7,046
Mortgage P&I
193%
$5,257
Property Taxes
26%
$704
Home Insurance
14%
$378
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0