Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.19% first-year return on $227k initial cash invested.
-19.19%
Cash On Cash
2.57%
Cap Rate
0.4
DSCR
$4,392
Rent
-$3,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $8,017 expenses = $3,625 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,392
Total Expenses
$8,017
Mortgage P&I
130%
$5,716
Property Taxes
19%
$848
Home Insurance
7%
$310
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0