Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.62% first-year return on $228k initial cash invested.
-22.62%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$2,706
Rent
-$4,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $6,999 expenses = $4,293 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,844
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,706
Total Expenses
$6,999
Mortgage P&I
200%
$5,408
Property Taxes
18%
$494
Home Insurance
15%
$394
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0