Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.71% first-year return on $228k initial cash invested.
-16.71%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$4,629
Rent
-$3,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,629 income − $7,809 expenses = $3,180 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,629
Total Expenses
$7,809
Mortgage P&I
118%
$5,451
Property Taxes
17%
$770
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$231
Vacancy
6%
$278
Maintenance
5%
$231
Other
0%
$0