Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.55% first-year return on $232k initial cash invested.
-24.55%
Cash On Cash
1.66%
Cap Rate
0.25
DSCR
$3,744
Rent
-$4,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,744 income − $8,492 expenses = $4,748 out of pocket
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,744
Total Expenses
$8,492
Mortgage P&I
163%
$6,092
Property Taxes
27%
$1,025
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0