Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.46% first-year return on $215k initial cash invested.
-21.46%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$3,808
Rent
-$3,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,808 income − $7,654 expenses = $3,846 out of pocket
Investment Breakdown
|
Purchase Price
$1024k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,808
Total Expenses
$7,654
Mortgage P&I
136%
$5,184
Property Taxes
26%
$1,005
Home Insurance
10%
$367
HOA
3%
$109
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0