Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.79% first-year return on $224k initial cash invested.
-13.79%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$5,513
Rent
-$2,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,513 income − $8,092 expenses = $2,579 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$214k
Closing costs
1%
$10,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,513
Total Expenses
$8,092
Mortgage P&I
98%
$5,386
Property Taxes
15%
$829
Home Insurance
7%
$385
HOA
1%
$58
Property Management
10%
$551
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0