Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $228k initial cash invested.
-18.69%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$3,459
Rent
-$3,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $7,012 expenses = $3,553 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,459
Total Expenses
$7,012
Mortgage P&I
159%
$5,493
Property Taxes
6%
$217
Home Insurance
12%
$402
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0