Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.37% first-year return on $225k initial cash invested.
-15.37%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$4,981
Rent
-$2,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,981 income − $7,865 expenses = $2,884 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,723
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,981
Total Expenses
$7,865
Mortgage P&I
107%
$5,339
Property Taxes
16%
$795
Home Insurance
8%
$385
HOA
1%
$51
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0