Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.08% first-year return on $222k initial cash invested.
-25.08%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,744
Rent
-$4,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,744 income − $8,389 expenses = $4,645 out of pocket
Investment Breakdown
|
Purchase Price
$1058k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$212k
Closing costs
1%
$10,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,744
Total Expenses
$8,389
Mortgage P&I
142%
$5,298
Property Taxes
42%
$1,576
Home Insurance
14%
$542
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0