Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.05% first-year return on $227k initial cash invested.
-11.05%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$5,107
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,107 income − $7,197 expenses = $2,090 out of pocket
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,107
Total Expenses
$7,197
Mortgage P&I
105%
$5,354
Property Taxes
3%
$131
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0