Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.99% first-year return on $231k initial cash invested.
-17.99%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$4,394
Rent
-$3,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $7,854 expenses = $3,460 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,394
Total Expenses
$7,854
Mortgage P&I
124%
$5,464
Property Taxes
20%
$862
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0