Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.83% first-year return on $224k initial cash invested.
-20.83%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$3,762
Rent
-$3,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $7,654 expenses = $3,892 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$214k
Closing costs
1%
$10,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,762
Total Expenses
$7,654
Mortgage P&I
141%
$5,293
Property Taxes
26%
$965
Home Insurance
10%
$385
HOA
1%
$33
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0