Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.2% first-year return on $230k initial cash invested.
-19.2%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$4,095
Rent
-$3,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,095 income − $7,768 expenses = $3,673 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,095
Total Expenses
$7,768
Mortgage P&I
135%
$5,531
Property Taxes
19%
$786
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0