Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.94% first-year return on $226k initial cash invested.
-22.94%
Cash On Cash
2.06%
Cap Rate
0.31
DSCR
$4,085
Rent
-$4,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,085 income − $8,399 expenses = $4,314 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,085
Total Expenses
$8,399
Mortgage P&I
146%
$5,955
Property Taxes
24%
$998
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0