Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.89% first-year return on $231k initial cash invested.
-12.89%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$5,177
Rent
-$2,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,177 income − $7,656 expenses = $2,479 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,177
Total Expenses
$7,656
Mortgage P&I
107%
$5,562
Property Taxes
7%
$362
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0