Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.22% first-year return on $226k initial cash invested.
-17.22%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$4,784
Rent
-$3,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,784 income − $8,025 expenses = $3,241 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,784
Total Expenses
$8,025
Mortgage P&I
112%
$5,362
Property Taxes
18%
$862
Home Insurance
8%
$395
HOA
3%
$163
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0