Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.73% first-year return on $232k initial cash invested.
-21.73%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$3,249
Rent
-$4,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,249 income − $7,453 expenses = $4,204 out of pocket
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,249
Total Expenses
$7,453
Mortgage P&I
173%
$5,613
Property Taxes
19%
$620
Home Insurance
12%
$376
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0