Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.02% first-year return on $228k initial cash invested.
-16.02%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$4,082
Rent
-$3,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,082 income − $7,132 expenses = $3,050 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$218k
Closing costs
1%
$10,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,082
Total Expenses
$7,132
Mortgage P&I
132%
$5,399
Property Taxes
7%
$287
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0