Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $227k initial cash invested.
-18.81%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$4,358
Rent
-$3,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $7,911 expenses = $3,553 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,358
Total Expenses
$7,911
Mortgage P&I
125%
$5,426
Property Taxes
8%
$354
Home Insurance
9%
$385
HOA
14%
$613
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0