Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.51% first-year return on $224k initial cash invested.
-20.51%
Cash On Cash
2.3%
Cap Rate
0.36
DSCR
$4,399
Rent
-$3,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,399 income − $8,231 expenses = $3,832 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,399
Total Expenses
$8,231
Mortgage P&I
129%
$5,662
Property Taxes
24%
$1,044
Home Insurance
9%
$381
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0