Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.42% first-year return on $223k initial cash invested.
-23.42%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$2,573
Rent
-$4,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $6,919 expenses = $4,346 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,573
Total Expenses
$6,919
Mortgage P&I
215%
$5,538
Property Taxes
13%
$329
Home Insurance
15%
$383
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0