Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.9% first-year return on $229k initial cash invested.
-18.9%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$4,016
Rent
-$3,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $7,627 expenses = $3,611 out of pocket
Investment Breakdown
|
Purchase Price
$1092k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,016
Total Expenses
$7,627
Mortgage P&I
135%
$5,408
Property Taxes
20%
$792
Home Insurance
10%
$382
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0