Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.72% first-year return on $229k initial cash invested.
-17.72%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,897
Rent
-$3,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,897 income − $8,274 expenses = $3,377 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,897
Total Expenses
$8,274
Mortgage P&I
113%
$5,512
Property Taxes
23%
$1,107
Home Insurance
8%
$381
HOA
0%
$0
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0