Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.62% first-year return on $229k initial cash invested.
-23.62%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,572
Rent
-$4,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $7,089 expenses = $4,517 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$219k
Closing costs
1%
$10,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,572
Total Expenses
$7,089
Mortgage P&I
213%
$5,475
Property Taxes
16%
$423
Home Insurance
16%
$402
HOA
5%
$120
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0