Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.36% first-year return on $228k initial cash invested.
-19.36%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$3,665
Rent
-$3,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,665 income − $7,350 expenses = $3,685 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$218k
Closing costs
1%
$10,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,665
Total Expenses
$7,350
Mortgage P&I
146%
$5,358
Property Taxes
18%
$655
Home Insurance
11%
$385
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0