Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.08% first-year return on $211k initial cash invested.
-18.08%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$4,236
Rent
-$3,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $7,409 expenses = $3,173 out of pocket
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$201k
Closing costs
1%
$10,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,236
Total Expenses
$7,409
Mortgage P&I
119%
$5,026
Property Taxes
22%
$922
Home Insurance
8%
$359
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0