Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.26% first-year return on $225k initial cash invested.
-22.26%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$4,051
Rent
-$4,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,051 income − $8,219 expenses = $4,168 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,051
Total Expenses
$8,219
Mortgage P&I
139%
$5,637
Property Taxes
25%
$1,026
Home Insurance
9%
$382
HOA
3%
$120
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0