Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.47% first-year return on $223k initial cash invested.
-5.47%
Cash On Cash
5.24%
Cap Rate
0.87
DSCR
$6,713
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,713 income − $7,731 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,713
Total Expenses
$7,731
Mortgage P&I
79%
$5,324
Property Taxes
3%
$232
Home Insurance
6%
$429
HOA
0%
$0
Property Management
10%
$671
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0