Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $226k initial cash invested.
-21.93%
Cash On Cash
1.89%
Cap Rate
0.3
DSCR
$4,007
Rent
-$4,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,007 income − $8,130 expenses = $4,123 out of pocket
Investment Breakdown
|
Purchase Price
$1074k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,007
Total Expenses
$8,130
Mortgage P&I
140%
$5,617
Property Taxes
27%
$1,096
Home Insurance
9%
$376
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0