Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.73% first-year return on $226k initial cash invested.
-22.73%
Cash On Cash
1.94%
Cap Rate
0.3
DSCR
$4,067
Rent
-$4,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,067 income − $8,354 expenses = $4,287 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$216k
Closing costs
1%
$10,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,067
Total Expenses
$8,354
Mortgage P&I
143%
$5,830
Property Taxes
27%
$1,082
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0