Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.14% first-year return on $223k initial cash invested.
-13.14%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$5,903
Rent
-$2,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,903 income − $8,348 expenses = $2,445 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$213k
Closing costs
1%
$10,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,903
Total Expenses
$8,348
Mortgage P&I
89%
$5,281
Property Taxes
17%
$979
Home Insurance
6%
$329
HOA
4%
$225
Property Management
10%
$590
CapEx
5%
$295
Vacancy
6%
$354
Maintenance
5%
$295
Other
0%
$0