Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.12% first-year return on $230k initial cash invested.
-24.12%
Cash On Cash
1.71%
Cap Rate
0.26
DSCR
$4,168
Rent
-$4,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,168 income − $8,796 expenses = $4,628 out of pocket
Investment Breakdown
|
Purchase Price
$1096k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,168
Total Expenses
$8,796
Mortgage P&I
143%
$5,979
Property Taxes
25%
$1,041
Home Insurance
9%
$368
HOA
8%
$325
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0