Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.09% first-year return on $231k initial cash invested.
-30.09%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,930
Rent
-$5,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $8,721 expenses = $5,791 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$8,721
Mortgage P&I
204%
$5,982
Property Taxes
33%
$972
Home Insurance
13%
$385
HOA
21%
$621
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0