Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.2% first-year return on $229k initial cash invested.
-24.2%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$3,727
Rent
-$4,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,727 income − $8,344 expenses = $4,617 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,727
Total Expenses
$8,344
Mortgage P&I
161%
$5,997
Property Taxes
26%
$984
Home Insurance
11%
$394
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0