Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $229k initial cash invested.
-17.07%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$5,321
Rent
-$3,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,321 income − $8,574 expenses = $3,253 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,321
Total Expenses
$8,574
Mortgage P&I
105%
$5,592
Property Taxes
18%
$971
Home Insurance
7%
$385
HOA
5%
$243
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0