Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.89% first-year return on $229k initial cash invested.
-21.89%
Cash On Cash
2.3%
Cap Rate
0.35
DSCR
$4,491
Rent
-$4,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,491 income − $8,675 expenses = $4,184 out of pocket
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,491
Total Expenses
$8,675
Mortgage P&I
135%
$6,053
Property Taxes
24%
$1,072
Home Insurance
9%
$382
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$225
Vacancy
6%
$269
Maintenance
5%
$225
Other
0%
$0