Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.08% first-year return on $229k initial cash invested.
-22.08%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$3,583
Rent
-$4,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,583 income − $7,793 expenses = $4,210 out of pocket
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,583
Total Expenses
$7,793
Mortgage P&I
150%
$5,362
Property Taxes
31%
$1,116
Home Insurance
11%
$384
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0