Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $225k initial cash invested.
-18.69%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$5,892
Rent
-$3,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,892 income − $9,400 expenses = $3,508 out of pocket
Investment Breakdown
|
Purchase Price
$1073k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$215k
Closing costs
1%
$10,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,892
Total Expenses
$9,400
Mortgage P&I
92%
$5,446
Property Taxes
26%
$1,511
Home Insurance
15%
$910
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0