Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $212k initial cash invested.
-19.46%
Cash On Cash
2.55%
Cap Rate
0.4
DSCR
$4,071
Rent
-$3,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $7,504 expenses = $3,433 out of pocket
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,071
Total Expenses
$7,504
Mortgage P&I
132%
$5,373
Property Taxes
20%
$827
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0