Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.08% first-year return on $215k initial cash invested.
-14.08%
Cash On Cash
3.9%
Cap Rate
0.6
DSCR
$5,832
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,832 income − $8,358 expenses = $2,526 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,832
Total Expenses
$8,358
Mortgage P&I
95%
$5,568
Property Taxes
16%
$914
Home Insurance
6%
$359
HOA
0%
$0
Property Management
10%
$583
CapEx
5%
$292
Vacancy
6%
$350
Maintenance
5%
$292
Other
0%
$0