Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.1% first-year return on $230k initial cash invested.
-12.1%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$5,311
Rent
-$2,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,311 income − $7,630 expenses = $2,319 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,311
Total Expenses
$7,630
Mortgage P&I
103%
$5,465
Property Taxes
8%
$400
Home Insurance
7%
$383
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0