Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.93% first-year return on $212k initial cash invested.
-15.93%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$4,376
Rent
-$2,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,376 income − $7,190 expenses = $2,814 out of pocket
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,376
Total Expenses
$7,190
Mortgage P&I
117%
$5,138
Property Taxes
12%
$513
Home Insurance
8%
$360
HOA
1%
$40
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0