Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.92% first-year return on $231k initial cash invested.
-18.92%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$3,819
Rent
-$3,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $7,461 expenses = $3,642 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,819
Total Expenses
$7,461
Mortgage P&I
148%
$5,671
Property Taxes
11%
$412
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0