Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.26% first-year return on $227k initial cash invested.
-14.26%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$5,496
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,496 income − $8,199 expenses = $2,703 out of pocket
Investment Breakdown
|
Purchase Price
$1083k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$217k
Closing costs
1%
$10,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,496
Total Expenses
$8,199
Mortgage P&I
100%
$5,499
Property Taxes
15%
$841
Home Insurance
7%
$402
HOA
0%
$27
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0