Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.32% first-year return on $232k initial cash invested.
-17.32%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$4,774
Rent
-$3,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,774 income − $8,122 expenses = $3,348 out of pocket
Investment Breakdown
|
Purchase Price
$1105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,774
Total Expenses
$8,122
Mortgage P&I
117%
$5,592
Property Taxes
20%
$944
Home Insurance
7%
$345
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$239
Vacancy
6%
$286
Maintenance
5%
$239
Other
0%
$0