Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.95% first-year return on $223k initial cash invested.
-17.95%
Cash On Cash
2.66%
Cap Rate
0.43
DSCR
$3,570
Rent
-$3,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $6,903 expenses = $3,333 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,570
Total Expenses
$6,903
Mortgage P&I
154%
$5,506
Property Taxes
2%
$76
Home Insurance
11%
$394
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0