Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.03% first-year return on $217k initial cash invested.
-16.03%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$4,175
Rent
-$2,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,175 income − $7,072 expenses = $2,897 out of pocket
Investment Breakdown
|
Purchase Price
$1033k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$207k
Closing costs
1%
$10,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,175
Total Expenses
$7,072
Mortgage P&I
122%
$5,104
Property Taxes
13%
$536
Home Insurance
8%
$346
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0