Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.5% first-year return on $224k initial cash invested.
-14.5%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$4,713
Rent
-$2,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,713 income − $7,419 expenses = $2,706 out of pocket
Investment Breakdown
|
Purchase Price
$1066k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,713
Total Expenses
$7,419
Mortgage P&I
117%
$5,502
Property Taxes
7%
$343
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0