Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.37% first-year return on $228k initial cash invested.
-16.37%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$4,592
Rent
-$3,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $7,706 expenses = $3,114 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,592
Total Expenses
$7,706
Mortgage P&I
120%
$5,529
Property Taxes
14%
$632
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0