Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.44% first-year return on $225k initial cash invested.
-14.44%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$4,767
Rent
-$2,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,767 income − $7,478 expenses = $2,711 out of pocket
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$215k
Closing costs
1%
$10,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,767
Total Expenses
$7,478
Mortgage P&I
117%
$5,568
Property Taxes
6%
$277
Home Insurance
8%
$394
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0