Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.04% first-year return on $217k initial cash invested.
-22.04%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$3,227
Rent
-$3,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $7,221 expenses = $3,994 out of pocket
Investment Breakdown
|
Purchase Price
$1036k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,227
Total Expenses
$7,221
Mortgage P&I
163%
$5,261
Property Taxes
23%
$750
Home Insurance
12%
$371
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0