Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $226k initial cash invested.
-15%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$4,816
Rent
-$2,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $7,641 expenses = $2,825 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,816
Total Expenses
$7,641
Mortgage P&I
110%
$5,310
Property Taxes
16%
$772
Home Insurance
6%
$306
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0