Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.2% first-year return on $233k initial cash invested.
-14.2%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$4,853
Rent
-$2,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,853 income − $7,614 expenses = $2,761 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,853
Total Expenses
$7,614
Mortgage P&I
114%
$5,552
Property Taxes
7%
$324
Home Insurance
8%
$399
HOA
2%
$77
Property Management
10%
$485
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0