Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.69% first-year return on $227k initial cash invested.
-28.69%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$2,570
Rent
-$5,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $8,007 expenses = $5,437 out of pocket
Investment Breakdown
|
Purchase Price
$1083k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$217k
Closing costs
1%
$10,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$8,007
Mortgage P&I
231%
$5,943
Property Taxes
39%
$1,003
Home Insurance
15%
$394
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0