Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $227k initial cash invested.
-14.8%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$4,161
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $6,959 expenses = $2,798 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,161
Total Expenses
$6,959
Mortgage P&I
130%
$5,401
Property Taxes
2%
$98
Home Insurance
9%
$378
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0