Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.48% first-year return on $226k initial cash invested.
-21.48%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$3,912
Rent
-$4,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $7,949 expenses = $4,037 out of pocket
Investment Breakdown
|
Purchase Price
$1074k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,741
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,912
Total Expenses
$7,949
Mortgage P&I
137%
$5,368
Property Taxes
29%
$1,118
Home Insurance
10%
$385
HOA
2%
$60
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0