Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.52% first-year return on $226k initial cash invested.
-19.52%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$4,069
Rent
-$3,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,069 income − $7,742 expenses = $3,673 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,069
Total Expenses
$7,742
Mortgage P&I
132%
$5,367
Property Taxes
23%
$933
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0