Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.05% first-year return on $226k initial cash invested.
-9.05%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$6,486
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,486 income − $8,192 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,486
Total Expenses
$8,192
Mortgage P&I
83%
$5,408
Property Taxes
9%
$562
Home Insurance
6%
$402
HOA
2%
$134
Property Management
10%
$649
CapEx
5%
$324
Vacancy
6%
$389
Maintenance
5%
$324
Other
0%
$0