Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.01% first-year return on $231k initial cash invested.
-12.01%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$6,141
Rent
-$2,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,141 income − $8,452 expenses = $2,311 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
$6,141
Total Expenses
$8,452
Mortgage P&I
90%
$5,525
Property Taxes
15%
$946
Home Insurance
6%
$385
HOA
0%
$0
Property Management
10%
$614
CapEx
5%
$307
Vacancy
6%
$368
Maintenance
5%
$307
Other
0%
$0