Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.91% first-year return on $225k initial cash invested.
-12.91%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$5,432
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,432 income − $7,853 expenses = $2,421 out of pocket
Investment Breakdown
|
Purchase Price
$1072k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,432
Total Expenses
$7,853
Mortgage P&I
99%
$5,378
Property Taxes
12%
$677
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0