Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.38% first-year return on $227k initial cash invested.
-19.38%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$4,295
Rent
-$3,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,295 income − $7,958 expenses = $3,663 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,295
Total Expenses
$7,958
Mortgage P&I
127%
$5,451
Property Taxes
23%
$1,004
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0