Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.94% first-year return on $224k initial cash invested.
-19.94%
Cash On Cash
2.37%
Cap Rate
0.37
DSCR
$3,659
Rent
-$3,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,659 income − $7,372 expenses = $3,713 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,659
Total Expenses
$7,372
Mortgage P&I
154%
$5,634
Property Taxes
10%
$368
Home Insurance
11%
$385
HOA
1%
$33
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0