Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $223k initial cash invested.
-15.21%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$4,374
Rent
-$2,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $7,202 expenses = $2,828 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,626
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,374
Total Expenses
$7,202
Mortgage P&I
121%
$5,277
Property Taxes
9%
$396
Home Insurance
9%
$392
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0