Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.66% first-year return on $231k initial cash invested.
-18.66%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$5,087
Rent
-$3,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,087 income − $8,679 expenses = $3,592 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
$5,087
Total Expenses
$8,679
Mortgage P&I
110%
$5,580
Property Taxes
24%
$1,200
Home Insurance
8%
$385
HOA
4%
$192
Property Management
10%
$509
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0