Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25% first-year return on $223k initial cash invested.
-25%
Cash On Cash
1.23%
Cap Rate
0.19
DSCR
$2,755
Rent
-$4,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,755 income − $7,396 expenses = $4,641 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,755
Total Expenses
$7,396
Mortgage P&I
203%
$5,587
Property Taxes
25%
$682
Home Insurance
14%
$385
HOA
1%
$25
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0