Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.71% first-year return on $226k initial cash invested.
-13.71%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$5,554
Rent
-$2,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,554 income − $8,132 expenses = $2,578 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,554
Total Expenses
$8,132
Mortgage P&I
96%
$5,355
Property Taxes
17%
$948
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$278
Vacancy
6%
$333
Maintenance
5%
$278
Other
0%
$0