Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $228k initial cash invested.
-20.88%
Cash On Cash
2.46%
Cap Rate
0.37
DSCR
$5,018
Rent
-$3,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,018 income − $8,992 expenses = $3,974 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$218k
Closing costs
1%
$10,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,018
Total Expenses
$8,992
Mortgage P&I
119%
$5,955
Property Taxes
25%
$1,277
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0