Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.63% first-year return on $229k initial cash invested.
-13.63%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$4,921
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,921 income − $7,521 expenses = $2,600 out of pocket
Investment Breakdown
|
Purchase Price
$1090k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,921
Total Expenses
$7,521
Mortgage P&I
112%
$5,492
Property Taxes
7%
$368
Home Insurance
8%
$382
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0