Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.39% first-year return on $231k initial cash invested.
-20.39%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,295
Rent
-$3,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,295 income − $7,220 expenses = $3,925 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,295
Total Expenses
$7,220
Mortgage P&I
170%
$5,587
Property Taxes
9%
$286
Home Insurance
12%
$385
HOA
3%
$104
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0