Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.19% first-year return on $230k initial cash invested.
-10.19%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$5,574
Rent
-$1,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,574 income − $7,526 expenses = $1,952 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,574
Total Expenses
$7,526
Mortgage P&I
99%
$5,491
Property Taxes
4%
$203
Home Insurance
7%
$383
HOA
0%
$0
Property Management
10%
$557
CapEx
5%
$279
Vacancy
6%
$334
Maintenance
5%
$279
Other
0%
$0