Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.62% first-year return on $233k initial cash invested.
-14.62%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$6,419
Rent
-$2,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,419 income − $9,254 expenses = $2,835 out of pocket
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,419
Total Expenses
$9,254
Mortgage P&I
87%
$5,603
Property Taxes
18%
$1,124
Home Insurance
13%
$858
HOA
0%
$0
Property Management
10%
$642
CapEx
5%
$321
Vacancy
6%
$385
Maintenance
5%
$321
Other
0%
$0