Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $229k initial cash invested.
-19.95%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,126
Rent
-$3,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,126 income − $7,933 expenses = $3,807 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,126
Total Expenses
$7,933
Mortgage P&I
133%
$5,503
Property Taxes
24%
$972
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0