Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $230k initial cash invested.
-17.44%
Cash On Cash
3.15%
Cap Rate
0.48
DSCR
$5,363
Rent
-$3,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,363 income − $8,712 expenses = $3,349 out of pocket
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$220k
Closing costs
1%
$10,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,363
Total Expenses
$8,712
Mortgage P&I
111%
$5,962
Property Taxes
18%
$971
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0