Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $231k initial cash invested.
-18.39%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$4,011
Rent
-$3,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $7,548 expenses = $3,537 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,011
Total Expenses
$7,548
Mortgage P&I
133%
$5,342
Property Taxes
19%
$777
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0