Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.08% first-year return on $215k initial cash invested.
-25.08%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,807
Rent
-$4,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,807 income − $7,309 expenses = $4,502 out of pocket
Investment Breakdown
|
Purchase Price
$1026k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,807
Total Expenses
$7,309
Mortgage P&I
183%
$5,147
Property Taxes
38%
$1,066
Home Insurance
13%
$367
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0