Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $225k initial cash invested.
-15.77%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$4,753
Rent
-$2,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,753 income − $7,711 expenses = $2,958 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,720
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,753
Total Expenses
$7,711
Mortgage P&I
113%
$5,371
Property Taxes
15%
$720
Home Insurance
8%
$384
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0