Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.91% first-year return on $225k initial cash invested.
-20.91%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$3,030
Rent
-$3,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $6,946 expenses = $3,916 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,030
Total Expenses
$6,946
Mortgage P&I
176%
$5,318
Property Taxes
15%
$445
Home Insurance
13%
$394
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0