Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.54% first-year return on $215k initial cash invested.
-17.54%
Cash On Cash
2.36%
Cap Rate
0.41
DSCR
$4,172
Rent
-$3,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $7,318 expenses = $3,146 out of pocket
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,172
Total Expenses
$7,318
Mortgage P&I
119%
$4,956
Property Taxes
21%
$894
Home Insurance
9%
$383
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0