Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.71% first-year return on $228k initial cash invested.
-14.71%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$5,148
Rent
-$2,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,148 income − $7,945 expenses = $2,797 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,148
Total Expenses
$7,945
Mortgage P&I
107%
$5,526
Property Taxes
14%
$696
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$257
Vacancy
6%
$309
Maintenance
5%
$257
Other
0%
$0