Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.12% first-year return on $231k initial cash invested.
-26.12%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$2,008
Rent
-$5,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $7,037 expenses = $5,029 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,008
Total Expenses
$7,037
Mortgage P&I
276%
$5,539
Property Taxes
29%
$592
Home Insurance
19%
$385
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0