Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.29% first-year return on $228k initial cash invested.
-16.29%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,929
Rent
-$3,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,929 income − $7,031 expenses = $3,102 out of pocket
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$218k
Closing costs
1%
$10,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,929
Total Expenses
$7,031
Mortgage P&I
139%
$5,472
Property Taxes
4%
$157
Home Insurance
10%
$381
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0