Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.57% first-year return on $224k initial cash invested.
-24.57%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$3,777
Rent
-$4,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $8,370 expenses = $4,593 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$214k
Closing costs
1%
$10,681
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,777
Total Expenses
$8,370
Mortgage P&I
157%
$5,936
Property Taxes
28%
$1,068
Home Insurance
10%
$383
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0