Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.69% first-year return on $228k initial cash invested.
-18.69%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$4,434
Rent
-$3,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $7,992 expenses = $3,558 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$218k
Closing costs
1%
$10,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,434
Total Expenses
$7,992
Mortgage P&I
123%
$5,442
Property Taxes
23%
$1,012
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0