Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.23% first-year return on $231k initial cash invested.
-19.23%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$4,056
Rent
-$3,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,056 income − $7,757 expenses = $3,701 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,056
Total Expenses
$7,757
Mortgage P&I
135%
$5,489
Property Taxes
20%
$828
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0