Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.26% first-year return on $229k initial cash invested.
-17.26%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$4,376
Rent
-$3,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,376 income − $7,673 expenses = $3,297 out of pocket
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,376
Total Expenses
$7,673
Mortgage P&I
124%
$5,419
Property Taxes
16%
$713
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0