Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.97% first-year return on $223k initial cash invested.
-5.97%
Cash On Cash
5.67%
Cap Rate
0.87
DSCR
$7,577
Rent
-$1,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,577 income − $8,688 expenses = $1,111 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,577
Total Expenses
$8,688
Mortgage P&I
76%
$5,753
Property Taxes
6%
$483
Home Insurance
6%
$481
HOA
0%
$0
Property Management
10%
$758
CapEx
5%
$379
Vacancy
6%
$455
Maintenance
5%
$379
Other
0%
$0