Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.5% first-year return on $224k initial cash invested.
-22.5%
Cash On Cash
2%
Cap Rate
0.31
DSCR
$4,048
Rent
-$4,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $8,242 expenses = $4,194 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,048
Total Expenses
$8,242
Mortgage P&I
143%
$5,770
Property Taxes
26%
$1,047
Home Insurance
9%
$373
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0