Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.76% first-year return on $231k initial cash invested.
-26.76%
Cash On Cash
1.07%
Cap Rate
0.16
DSCR
$2,416
Rent
-$5,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $7,567 expenses = $5,151 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,416
Total Expenses
$7,567
Mortgage P&I
249%
$6,013
Property Taxes
22%
$540
Home Insurance
16%
$385
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0