Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.91% first-year return on $224k initial cash invested.
-23.91%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$3,134
Rent
-$4,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $7,591 expenses = $4,457 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,134
Total Expenses
$7,591
Mortgage P&I
170%
$5,335
Property Taxes
34%
$1,060
Home Insurance
12%
$381
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0