Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.76% first-year return on $231k initial cash invested.
-25.76%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,034
Rent
-$4,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $6,993 expenses = $4,959 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,034
Total Expenses
$6,993
Mortgage P&I
273%
$5,555
Property Taxes
26%
$524
Home Insurance
19%
$385
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0