Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.57% first-year return on $224k initial cash invested.
-16.57%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$4,725
Rent
-$3,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,725 income − $7,822 expenses = $3,097 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$214k
Closing costs
1%
$10,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,725
Total Expenses
$7,822
Mortgage P&I
110%
$5,206
Property Taxes
20%
$963
Home Insurance
8%
$383
HOA
1%
$42
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0