Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.53% first-year return on $226k initial cash invested.
-20.53%
Cash On Cash
2.45%
Cap Rate
0.37
DSCR
$3,382
Rent
-$3,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $7,245 expenses = $3,863 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,382
Total Expenses
$7,245
Mortgage P&I
174%
$5,891
Property Taxes
3%
$99
Home Insurance
11%
$376
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0