Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.94% first-year return on $227k initial cash invested.
-23.94%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$4,006
Rent
-$4,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $8,529 expenses = $4,523 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,006
Total Expenses
$8,529
Mortgage P&I
143%
$5,727
Property Taxes
31%
$1,226
Home Insurance
10%
$385
HOA
4%
$150
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0