Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.46% first-year return on $224k initial cash invested.
-16.46%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$5,430
Rent
-$3,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,430 income − $8,499 expenses = $3,069 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,430
Total Expenses
$8,499
Mortgage P&I
99%
$5,389
Property Taxes
20%
$1,072
Home Insurance
7%
$385
HOA
4%
$240
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0