Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.17% first-year return on $224k initial cash invested.
-27.17%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,379
Rent
-$5,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,379 income − $6,455 expenses = $5,076 out of pocket
Investment Breakdown
|
Purchase Price
$1067k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,379
Total Expenses
$6,455
Mortgage P&I
383%
$5,284
Property Taxes
30%
$417
Home Insurance
29%
$395
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0