Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.71% first-year return on $226k initial cash invested.
-13.71%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$5,517
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,517 income − $8,101 expenses = $2,584 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,517
Total Expenses
$8,101
Mortgage P&I
98%
$5,411
Property Taxes
17%
$958
Home Insurance
5%
$297
HOA
0%
$0
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0