Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.82% first-year return on $228k initial cash invested.
-11.82%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$5,179
Rent
-$2,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,179 income − $7,420 expenses = $2,241 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,179
Total Expenses
$7,420
Mortgage P&I
103%
$5,324
Property Taxes
7%
$355
Home Insurance
8%
$394
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0