Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.02% first-year return on $224k initial cash invested.
-18.02%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$4,690
Rent
-$3,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,690 income − $8,050 expenses = $3,360 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,690
Total Expenses
$8,050
Mortgage P&I
116%
$5,437
Property Taxes
19%
$882
Home Insurance
7%
$350
HOA
3%
$163
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0