Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.46% first-year return on $228k initial cash invested.
-15.46%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$4,576
Rent
-$2,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,576 income − $7,510 expenses = $2,934 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,576
Total Expenses
$7,510
Mortgage P&I
116%
$5,330
Property Taxes
14%
$657
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0