Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $226k initial cash invested.
-22.67%
Cash On Cash
2%
Cap Rate
0.31
DSCR
$3,679
Rent
-$4,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,679 income − $7,951 expenses = $4,272 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,679
Total Expenses
$7,951
Mortgage P&I
160%
$5,885
Property Taxes
20%
$724
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0