Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.74% first-year return on $231k initial cash invested.
-26.74%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$1,726
Rent
-$5,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,726 income − $6,874 expenses = $5,148 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,726
Total Expenses
$6,874
Mortgage P&I
337%
$5,817
Property Taxes
13%
$223
Home Insurance
22%
$385
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0