Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.24% first-year return on $213k initial cash invested.
-22.24%
Cash On Cash
1.94%
Cap Rate
0.3
DSCR
$4,174
Rent
-$3,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $8,113 expenses = $3,939 out of pocket
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$202k
Closing costs
1%
$10,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,174
Total Expenses
$8,113
Mortgage P&I
128%
$5,363
Property Taxes
31%
$1,297
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0