Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $226k initial cash invested.
-16.26%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$4,620
Rent
-$3,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,620 income − $7,680 expenses = $3,060 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,620
Total Expenses
$7,680
Mortgage P&I
118%
$5,446
Property Taxes
10%
$458
Home Insurance
8%
$380
HOA
4%
$195
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0