Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.55% first-year return on $223k initial cash invested.
-20.55%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$3,072
Rent
-$3,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $6,889 expenses = $3,817 out of pocket
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,072
Total Expenses
$6,889
Mortgage P&I
174%
$5,355
Property Taxes
11%
$350
Home Insurance
13%
$385
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0