Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $228k initial cash invested.
-15.19%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$4,539
Rent
-$2,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,539 income − $7,428 expenses = $2,889 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,539
Total Expenses
$7,428
Mortgage P&I
120%
$5,463
Property Taxes
9%
$404
Home Insurance
8%
$381
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0