Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.07% first-year return on $228k initial cash invested.
-16.07%
Cash On Cash
3.4%
Cap Rate
0.52
DSCR
$4,545
Rent
-$3,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $7,601 expenses = $3,056 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,545
Total Expenses
$7,601
Mortgage P&I
130%
$5,909
Property Taxes
3%
$153
Home Insurance
8%
$348
HOA
0%
$10
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0