Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.64% first-year return on $226k initial cash invested.
-17.64%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$4,237
Rent
-$3,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,237 income − $7,560 expenses = $3,323 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,237
Total Expenses
$7,560
Mortgage P&I
126%
$5,356
Property Taxes
17%
$722
Home Insurance
9%
$380
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0