Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.17% first-year return on $224k initial cash invested.
-17.17%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$4,257
Rent
-$3,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $7,462 expenses = $3,205 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,257
Total Expenses
$7,462
Mortgage P&I
124%
$5,276
Property Taxes
13%
$561
Home Insurance
9%
$382
HOA
3%
$136
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0