Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.22% first-year return on $229k initial cash invested.
-20.22%
Cash On Cash
2.37%
Cap Rate
0.37
DSCR
$4,820
Rent
-$3,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,820 income − $8,681 expenses = $3,861 out of pocket
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,912
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,820
Total Expenses
$8,681
Mortgage P&I
120%
$5,777
Property Taxes
22%
$1,082
Home Insurance
8%
$385
HOA
4%
$184
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0