Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $231k initial cash invested.
-19.77%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$4,020
Rent
-$3,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $7,819 expenses = $3,799 out of pocket
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,020
Total Expenses
$7,819
Mortgage P&I
136%
$5,450
Property Taxes
23%
$939
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0