Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.13% first-year return on $231k initial cash invested.
-23.13%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$3,332
Rent
-$4,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $7,781 expenses = $4,449 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,332
Total Expenses
$7,781
Mortgage P&I
165%
$5,503
Property Taxes
31%
$1,026
Home Insurance
12%
$385
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0