Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $228k initial cash invested.
-15.83%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$4,181
Rent
-$3,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,181 income − $7,187 expenses = $3,006 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,181
Total Expenses
$7,187
Mortgage P&I
129%
$5,407
Property Taxes
7%
$313
Home Insurance
9%
$380
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0