Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.98% first-year return on $230k initial cash invested.
-16.98%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$4,734
Rent
-$3,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,734 income − $7,992 expenses = $3,258 out of pocket
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,734
Total Expenses
$7,992
Mortgage P&I
117%
$5,552
Property Taxes
12%
$572
Home Insurance
8%
$383
HOA
5%
$254
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0