Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.55% first-year return on $219k initial cash invested.
-17.55%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$3,835
Rent
-$3,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,835 income − $7,041 expenses = $3,206 out of pocket
Investment Breakdown
|
Purchase Price
$1044k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$209k
Closing costs
1%
$10,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,835
Total Expenses
$7,041
Mortgage P&I
137%
$5,238
Property Taxes
11%
$437
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0