Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.26% first-year return on $222k initial cash invested.
-18.26%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$4,619
Rent
-$3,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,619 income − $7,994 expenses = $3,375 out of pocket
Investment Breakdown
|
Purchase Price
$1056k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,619
Total Expenses
$7,994
Mortgage P&I
114%
$5,274
Property Taxes
25%
$1,141
Home Insurance
8%
$378
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0