Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.01% first-year return on $226k initial cash invested.
-14.01%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$5,138
Rent
-$2,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,138 income − $7,781 expenses = $2,643 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$216k
Closing costs
1%
$10,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,138
Total Expenses
$7,781
Mortgage P&I
104%
$5,341
Property Taxes
14%
$719
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0