Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.1% first-year return on $229k initial cash invested.
-15.1%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$5,233
Rent
-$2,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,233 income − $8,120 expenses = $2,887 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
$5,233
Total Expenses
$8,120
Mortgage P&I
105%
$5,470
Property Taxes
17%
$904
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$523
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0