Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.77% first-year return on $228k initial cash invested.
-21.77%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$3,987
Rent
-$4,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,987 income − $8,116 expenses = $4,129 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,987
Total Expenses
$8,116
Mortgage P&I
142%
$5,659
Property Taxes
26%
$1,036
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0