Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.52% first-year return on $229k initial cash invested.
-20.52%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$4,240
Rent
-$3,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $8,157 expenses = $3,917 out of pocket
Investment Breakdown
|
Purchase Price
$1091k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$218k
Closing costs
1%
$10,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,240
Total Expenses
$8,157
Mortgage P&I
128%
$5,418
Property Taxes
24%
$1,010
Home Insurance
9%
$382
HOA
6%
$245
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0