Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.36% first-year return on $223k initial cash invested.
-21.36%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$3,677
Rent
-$3,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,677 income − $7,650 expenses = $3,973 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,627
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,677
Total Expenses
$7,650
Mortgage P&I
146%
$5,379
Property Taxes
25%
$936
Home Insurance
10%
$378
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0