Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.83% first-year return on $227k initial cash invested.
-20.83%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$4,014
Rent
-$3,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $7,955 expenses = $3,941 out of pocket
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,014
Total Expenses
$7,955
Mortgage P&I
137%
$5,481
Property Taxes
26%
$1,045
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0