Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.39% first-year return on $225k initial cash invested.
-21.39%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,629
Rent
-$4,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,629 income − $7,639 expenses = $4,010 out of pocket
Investment Breakdown
|
Purchase Price
$1071k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,629
Total Expenses
$7,639
Mortgage P&I
143%
$5,196
Property Taxes
31%
$1,116
Home Insurance
11%
$384
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0