Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $233k initial cash invested.
-16.14%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$5,177
Rent
-$3,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,177 income − $8,310 expenses = $3,133 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,091
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,177
Total Expenses
$8,310
Mortgage P&I
107%
$5,559
Property Taxes
12%
$615
Home Insurance
9%
$454
HOA
6%
$335
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0