Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.95% first-year return on $227k initial cash invested.
-16.95%
Cash On Cash
2.88%
Cap Rate
0.46
DSCR
$3,838
Rent
-$3,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $7,038 expenses = $3,200 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,838
Total Expenses
$7,038
Mortgage P&I
146%
$5,598
Property Taxes
2%
$64
Home Insurance
10%
$378
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0