Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.67% first-year return on $231k initial cash invested.
-26.67%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,945
Rent
-$5,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,945 income − $7,074 expenses = $5,129 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,945
Total Expenses
$7,074
Mortgage P&I
284%
$5,521
Property Taxes
33%
$638
Home Insurance
20%
$385
HOA
1%
$25
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0