Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.87% first-year return on $230k initial cash invested.
-15.87%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$4,111
Rent
-$3,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,111 income − $7,152 expenses = $3,041 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,111
Total Expenses
$7,152
Mortgage P&I
129%
$5,323
Property Taxes
7%
$276
Home Insurance
9%
$383
HOA
2%
$100
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0