Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.25% first-year return on $229k initial cash invested.
-16.25%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$5,164
Rent
-$3,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,164 income − $8,265 expenses = $3,101 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,164
Total Expenses
$8,265
Mortgage P&I
107%
$5,549
Property Taxes
19%
$962
Home Insurance
8%
$402
HOA
0%
$10
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0