Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.66% first-year return on $229k initial cash invested.
-14.66%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$5,098
Rent
-$2,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,098 income − $7,896 expenses = $2,798 out of pocket
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,098
Total Expenses
$7,896
Mortgage P&I
107%
$5,444
Property Taxes
13%
$656
Home Insurance
8%
$385
HOA
2%
$85
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0