Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.58% first-year return on $225k initial cash invested.
-20.58%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,949
Rent
-$3,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,949 income − $7,808 expenses = $3,859 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,949
Total Expenses
$7,808
Mortgage P&I
138%
$5,449
Property Taxes
23%
$897
Home Insurance
10%
$382
HOA
1%
$54
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0