Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $211k initial cash invested.
-18.31%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$3,522
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $6,737 expenses = $3,215 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%
$10,032
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,522
Total Expenses
$6,737
Mortgage P&I
143%
$5,020
Property Taxes
7%
$250
Home Insurance
15%
$523
HOA
1%
$29
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0