Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.73% first-year return on $224k initial cash invested.
-14.73%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$4,491
Rent
-$2,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,491 income − $7,246 expenses = $2,755 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$214k
Closing costs
1%
$10,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,491
Total Expenses
$7,246
Mortgage P&I
117%
$5,254
Property Taxes
10%
$450
Home Insurance
8%
$374
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$225
Vacancy
6%
$269
Maintenance
5%
$225
Other
0%
$0