Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $213k initial cash invested.
-17.7%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,474
Rent
-$3,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,474 income − $7,615 expenses = $3,141 out of pocket
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,474
Total Expenses
$7,615
Mortgage P&I
115%
$5,132
Property Taxes
21%
$939
Home Insurance
9%
$381
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0