Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.72% first-year return on $231k initial cash invested.
-24.72%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,276
Rent
-$4,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $7,035 expenses = $4,759 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,276
Total Expenses
$7,035
Mortgage P&I
247%
$5,631
Property Taxes
19%
$426
Home Insurance
17%
$385
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0