Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.67% first-year return on $223k initial cash invested.
-19.67%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$4,681
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,681 income − $8,329 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,681
Total Expenses
$8,329
Mortgage P&I
121%
$5,644
Property Taxes
23%
$1,084
Home Insurance
8%
$384
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0