Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.41% first-year return on $224k initial cash invested.
-20.41%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,332
Rent
-$3,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $7,136 expenses = $3,804 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,332
Total Expenses
$7,136
Mortgage P&I
162%
$5,413
Property Taxes
14%
$471
Home Insurance
12%
$385
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0