Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $216k initial cash invested.
-15.48%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$3,938
Rent
-$2,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $6,729 expenses = $2,791 out of pocket
Investment Breakdown
|
Purchase Price
$1030k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$206k
Closing costs
1%
$10,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,938
Total Expenses
$6,729
Mortgage P&I
132%
$5,195
Property Taxes
4%
$162
Home Insurance
9%
$348
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0