Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $226k initial cash invested.
-18.51%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$4,139
Rent
-$3,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,139 income − $7,629 expenses = $3,490 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$216k
Closing costs
1%
$10,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,139
Total Expenses
$7,629
Mortgage P&I
133%
$5,498
Property Taxes
16%
$670
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0