Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.95% first-year return on $228k initial cash invested.
-18.95%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$3,988
Rent
-$3,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,988 income − $7,583 expenses = $3,595 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,988
Total Expenses
$7,583
Mortgage P&I
134%
$5,337
Property Taxes
21%
$825
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0