Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.33% first-year return on $222k initial cash invested.
-18.33%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$3,918
Rent
-$3,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $7,315 expenses = $3,397 out of pocket
Investment Breakdown
|
Purchase Price
$1059k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$212k
Closing costs
1%
$10,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,918
Total Expenses
$7,315
Mortgage P&I
133%
$5,204
Property Taxes
18%
$714
Home Insurance
10%
$378
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0