Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.13% first-year return on $230k initial cash invested.
-24.13%
Cash On Cash
1.26%
Cap Rate
0.2
DSCR
$2,655
Rent
-$4,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $7,279 expenses = $4,624 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,655
Total Expenses
$7,279
Mortgage P&I
212%
$5,639
Property Taxes
16%
$417
Home Insurance
14%
$383
HOA
6%
$149
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0