Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.91% first-year return on $223k initial cash invested.
-15.91%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$4,859
Rent
-$2,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,859 income − $7,811 expenses = $2,952 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,859
Total Expenses
$7,811
Mortgage P&I
110%
$5,347
Property Taxes
10%
$497
Home Insurance
8%
$384
HOA
7%
$319
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0