Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.53% first-year return on $224k initial cash invested.
-21.53%
Cash On Cash
2.26%
Cap Rate
0.35
DSCR
$4,139
Rent
-$4,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,139 income − $8,166 expenses = $4,027 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$214k
Closing costs
1%
$10,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,139
Total Expenses
$8,166
Mortgage P&I
141%
$5,834
Property Taxes
21%
$871
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0