Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.71% first-year return on $227k initial cash invested.
-12.71%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$5,564
Rent
-$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,564 income − $7,969 expenses = $2,405 out of pocket
Investment Breakdown
|
Purchase Price
$1082k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,564
Total Expenses
$7,969
Mortgage P&I
98%
$5,425
Property Taxes
13%
$722
Home Insurance
7%
$376
HOA
0%
$0
Property Management
10%
$556
CapEx
5%
$278
Vacancy
6%
$334
Maintenance
5%
$278
Other
0%
$0