Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.68% first-year return on $211k initial cash invested.
-18.68%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$4,258
Rent
-$3,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $7,547 expenses = $3,289 out of pocket
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,258
Total Expenses
$7,547
Mortgage P&I
120%
$5,092
Property Taxes
23%
$999
Home Insurance
8%
$349
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0