Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.71% first-year return on $233k initial cash invested.
-21.71%
Cash On Cash
2%
Cap Rate
0.32
DSCR
$4,610
Rent
-$4,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,610 income − $8,826 expenses = $4,216 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,610
Total Expenses
$8,826
Mortgage P&I
127%
$5,832
Property Taxes
27%
$1,253
Home Insurance
10%
$450
HOA
2%
$93
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$277
Maintenance
5%
$230
Other
0%
$0