Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.61% first-year return on $228k initial cash invested.
-15.61%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$5,297
Rent
-$2,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,297 income − $8,264 expenses = $2,967 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,297
Total Expenses
$8,264
Mortgage P&I
102%
$5,429
Property Taxes
20%
$1,072
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0