Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.12% first-year return on $231k initial cash invested.
-22.12%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$2,907
Rent
-$4,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,907 income − $7,166 expenses = $4,259 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,907
Total Expenses
$7,166
Mortgage P&I
193%
$5,606
Property Taxes
14%
$420
Home Insurance
13%
$385
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0