Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.82% first-year return on $223k initial cash invested.
-7.82%
Cash On Cash
4.87%
Cap Rate
0.8
DSCR
$6,973
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,973 income − $8,430 expenses = $1,457 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,973
Total Expenses
$8,430
Mortgage P&I
78%
$5,426
Property Taxes
11%
$800
Home Insurance
6%
$391
HOA
0%
$0
Property Management
10%
$697
CapEx
5%
$349
Vacancy
6%
$418
Maintenance
5%
$349
Other
0%
$0