Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.93% first-year return on $229k initial cash invested.
-11.93%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$5,743
Rent
-$2,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,743 income − $8,020 expenses = $2,277 out of pocket
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,743
Total Expenses
$8,020
Mortgage P&I
95%
$5,454
Property Taxes
12%
$671
Home Insurance
7%
$402
HOA
0%
$0
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$345
Maintenance
5%
$287
Other
0%
$0