Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.29% first-year return on $226k initial cash invested.
-13.29%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$5,687
Rent
-$2,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,687 income − $8,190 expenses = $2,503 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,687
Total Expenses
$8,190
Mortgage P&I
94%
$5,361
Property Taxes
17%
$992
Home Insurance
6%
$359
HOA
0%
$0
Property Management
10%
$569
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0