Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.37% first-year return on $233k initial cash invested.
-25.37%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$1,927
Rent
-$4,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $6,856 expenses = $4,929 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,927
Total Expenses
$6,856
Mortgage P&I
295%
$5,680
Property Taxes
15%
$287
Home Insurance
20%
$388
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0