Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.32% first-year return on $226k initial cash invested.
-21.32%
Cash On Cash
2.62%
Cap Rate
0.39
DSCR
$6,552
Rent
-$4,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,552 income − $10,574 expenses = $4,022 out of pocket
Investment Breakdown
|
Purchase Price
$1078k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$216k
Closing costs
1%
$10,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,552
Total Expenses
$10,574
Mortgage P&I
92%
$6,046
Property Taxes
16%
$1,068
Home Insurance
6%
$383
HOA
21%
$1,373
Property Management
10%
$655
CapEx
5%
$328
Vacancy
6%
$393
Maintenance
5%
$328
Other
0%
$0