Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.29% first-year return on $231k initial cash invested.
-19.29%
Cash On Cash
2.84%
Cap Rate
0.43
DSCR
$6,200
Rent
-$3,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,200 income − $9,921 expenses = $3,721 out of pocket
Investment Breakdown
|
Purchase Price
$1102k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,200
Total Expenses
$9,921
Mortgage P&I
97%
$6,020
Property Taxes
18%
$1,106
Home Insurance
6%
$397
HOA
13%
$786
Property Management
10%
$620
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0