Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.81% first-year return on $228k initial cash invested.
-24.81%
Cash On Cash
1.59%
Cap Rate
0.24
DSCR
$4,832
Rent
-$4,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $9,543 expenses = $4,711 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,832
Total Expenses
$9,543
Mortgage P&I
122%
$5,911
Property Taxes
41%
$1,995
Home Insurance
8%
$380
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0