Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.89% first-year return on $228k initial cash invested.
-17.89%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$4,745
Rent
-$3,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,745 income − $8,150 expenses = $3,405 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$218k
Closing costs
1%
$10,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,745
Total Expenses
$8,150
Mortgage P&I
113%
$5,372
Property Taxes
24%
$1,160
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0