Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.87% first-year return on $223k initial cash invested.
-13.87%
Cash On Cash
3.16%
Cap Rate
0.55
DSCR
$5,222
Rent
-$2,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,222 income − $7,798 expenses = $2,576 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,222
Total Expenses
$7,798
Mortgage P&I
98%
$5,109
Property Taxes
19%
$1,000
Home Insurance
6%
$332
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0