Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.82% first-year return on $226k initial cash invested.
-17.82%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$6,499
Rent
-$3,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,499 income − $9,858 expenses = $3,359 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,499
Total Expenses
$9,858
Mortgage P&I
83%
$5,410
Property Taxes
19%
$1,258
Home Insurance
8%
$525
HOA
15%
$975
Property Management
10%
$650
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0