Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.61% first-year return on $232k initial cash invested.
-19.61%
Cash On Cash
2.31%
Cap Rate
0.37
DSCR
$4,110
Rent
-$3,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $7,899 expenses = $3,789 out of pocket
Investment Breakdown
|
Purchase Price
$1104k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,110
Total Expenses
$7,899
Mortgage P&I
139%
$5,707
Property Taxes
14%
$586
Home Insurance
10%
$394
HOA
3%
$142
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0