Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.41% first-year return on $224k initial cash invested.
-23.41%
Cash On Cash
1.94%
Cap Rate
0.3
DSCR
$4,891
Rent
-$4,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,891 income − $9,264 expenses = $4,373 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,891
Total Expenses
$9,264
Mortgage P&I
120%
$5,857
Property Taxes
22%
$1,082
Home Insurance
8%
$388
HOA
14%
$665
Property Management
10%
$489
CapEx
5%
$245
Vacancy
6%
$293
Maintenance
5%
$245
Other
0%
$0