Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.55% first-year return on $227k initial cash invested.
-13.55%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$5,876
Rent
-$2,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,876 income − $8,445 expenses = $2,569 out of pocket
Investment Breakdown
|
Purchase Price
$1083k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$217k
Closing costs
1%
$10,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,876
Total Expenses
$8,445
Mortgage P&I
91%
$5,365
Property Taxes
14%
$832
Home Insurance
7%
$394
HOA
6%
$325
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0