Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.96% first-year return on $226k initial cash invested.
-20.96%
Cash On Cash
2.44%
Cap Rate
0.37
DSCR
$4,616
Rent
-$3,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $8,560 expenses = $3,944 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,616
Total Expenses
$8,560
Mortgage P&I
128%
$5,902
Property Taxes
23%
$1,072
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0