Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.82% first-year return on $225k initial cash invested.
-13.82%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$4,987
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,987 income − $7,573 expenses = $2,586 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,987
Total Expenses
$7,573
Mortgage P&I
106%
$5,296
Property Taxes
12%
$613
Home Insurance
7%
$368
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0