Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.27% first-year return on $231k initial cash invested.
-21.27%
Cash On Cash
2.35%
Cap Rate
0.36
DSCR
$4,563
Rent
-$4,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,563 income − $8,654 expenses = $4,091 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,563
Total Expenses
$8,654
Mortgage P&I
132%
$6,011
Property Taxes
23%
$1,072
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0