Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.32% first-year return on $216k initial cash invested.
-14.32%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$4,865
Rent
-$2,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,865 income − $7,444 expenses = $2,579 out of pocket
Investment Breakdown
|
Purchase Price
$1029k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,865
Total Expenses
$7,444
Mortgage P&I
106%
$5,154
Property Taxes
13%
$620
Home Insurance
8%
$385
HOA
0%
$21
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0