Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.57% first-year return on $233k initial cash invested.
-23.57%
Cash On Cash
1.45%
Cap Rate
0.23
DSCR
$3,633
Rent
-$4,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $8,206 expenses = $4,573 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,633
Total Expenses
$8,206
Mortgage P&I
158%
$5,728
Property Taxes
31%
$1,131
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0