Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $231k initial cash invested.
-14.14%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$5,023
Rent
-$2,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,023 income − $7,745 expenses = $2,722 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,023
Total Expenses
$7,745
Mortgage P&I
110%
$5,513
Property Taxes
11%
$542
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0