Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $225k initial cash invested.
-17.77%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,426
Rent
-$3,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $6,751 expenses = $3,325 out of pocket
Investment Breakdown
|
Purchase Price
$1069k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,426
Total Expenses
$6,751
Mortgage P&I
156%
$5,336
Property Taxes
4%
$139
Home Insurance
11%
$385
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0