Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.9% first-year return on $233k initial cash invested.
-17.9%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$4,151
Rent
-$3,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,151 income − $7,630 expenses = $3,479 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,151
Total Expenses
$7,630
Mortgage P&I
131%
$5,455
Property Taxes
18%
$736
Home Insurance
9%
$359
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0