Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.91% first-year return on $219k initial cash invested.
-16.91%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$4,428
Rent
-$3,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,428 income − $7,507 expenses = $3,079 out of pocket
Investment Breakdown
|
Purchase Price
$1041k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$208k
Closing costs
1%
$10,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,428
Total Expenses
$7,507
Mortgage P&I
118%
$5,239
Property Taxes
17%
$741
Home Insurance
8%
$376
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$221
Vacancy
6%
$266
Maintenance
5%
$221
Other
0%
$0