Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.06% first-year return on $231k initial cash invested.
-9.06%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$5,718
Rent
-$1,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,718 income − $7,462 expenses = $1,744 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,718
Total Expenses
$7,462
Mortgage P&I
95%
$5,442
Property Taxes
3%
$148
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$572
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0