Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.96% first-year return on $231k initial cash invested.
-24.96%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$3,498
Rent
-$4,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,498 income − $8,303 expenses = $4,805 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,498
Total Expenses
$8,303
Mortgage P&I
167%
$5,834
Property Taxes
31%
$1,082
Home Insurance
11%
$385
HOA
3%
$92
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0