Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.49% first-year return on $227k initial cash invested.
-18.49%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$4,223
Rent
-$3,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,223 income − $7,714 expenses = $3,491 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,223
Total Expenses
$7,714
Mortgage P&I
132%
$5,565
Property Taxes
16%
$667
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0