Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $224k initial cash invested.
-19.77%
Cash On Cash
2.44%
Cap Rate
0.38
DSCR
$3,711
Rent
-$3,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $7,410 expenses = $3,699 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$214k
Closing costs
1%
$10,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,711
Total Expenses
$7,410
Mortgage P&I
153%
$5,689
Property Taxes
10%
$361
Home Insurance
11%
$394
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0