Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.76% first-year return on $227k initial cash invested.
-23.76%
Cash On Cash
2.04%
Cap Rate
0.3
DSCR
$4,112
Rent
-$4,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $8,598 expenses = $4,486 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,112
Total Expenses
$8,598
Mortgage P&I
149%
$6,116
Property Taxes
25%
$1,027
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0