Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.29% first-year return on $226k initial cash invested.
-23.29%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$3,111
Rent
-$4,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,111 income − $7,493 expenses = $4,382 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,111
Total Expenses
$7,493
Mortgage P&I
178%
$5,541
Property Taxes
19%
$593
Home Insurance
12%
$376
HOA
6%
$173
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0