Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.43% first-year return on $231k initial cash invested.
-27.43%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$2,451
Rent
-$5,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $7,727 expenses = $5,276 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,451
Total Expenses
$7,727
Mortgage P&I
229%
$5,623
Property Taxes
44%
$1,081
Home Insurance
16%
$385
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0