Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.26% first-year return on $231k initial cash invested.
-18.26%
Cash On Cash
2.72%
Cap Rate
0.43
DSCR
$3,859
Rent
-$3,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,859 income − $7,374 expenses = $3,515 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,859
Total Expenses
$7,374
Mortgage P&I
151%
$5,812
Property Taxes
4%
$173
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0