Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.22% first-year return on $226k initial cash invested.
-17.22%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,738
Rent
-$3,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,738 income − $7,984 expenses = $3,246 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,738
Total Expenses
$7,984
Mortgage P&I
115%
$5,426
Property Taxes
21%
$978
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0