Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.34% first-year return on $225k initial cash invested.
-18.34%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$4,206
Rent
-$3,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,206 income − $7,638 expenses = $3,432 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,206
Total Expenses
$7,638
Mortgage P&I
129%
$5,415
Property Taxes
17%
$728
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0