Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $227k initial cash invested.
-21.02%
Cash On Cash
2%
Cap Rate
0.32
DSCR
$4,052
Rent
-$3,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $8,026 expenses = $3,974 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,052
Total Expenses
$8,026
Mortgage P&I
138%
$5,572
Property Taxes
25%
$1,032
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0