Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.42% first-year return on $223k initial cash invested.
-27.42%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$1,707
Rent
-$5,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $6,793 expenses = $5,086 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,707
Total Expenses
$6,793
Mortgage P&I
313%
$5,335
Property Taxes
36%
$619
Home Insurance
22%
$371
HOA
1%
$25
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0