Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $228k initial cash invested.
-19.45%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$4,449
Rent
-$3,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,449 income − $8,145 expenses = $3,696 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,449
Total Expenses
$8,145
Mortgage P&I
125%
$5,569
Property Taxes
23%
$1,035
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0