Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.74% first-year return on $233k initial cash invested.
-24.74%
Cash On Cash
1.52%
Cap Rate
0.23
DSCR
$3,756
Rent
-$4,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $8,559 expenses = $4,803 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,756
Total Expenses
$8,559
Mortgage P&I
160%
$6,021
Property Taxes
30%
$1,115
Home Insurance
12%
$446
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0