Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.11% first-year return on $231k initial cash invested.
-20.11%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$4,117
Rent
-$3,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,117 income − $7,989 expenses = $3,872 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
$4,117
Total Expenses
$7,989
Mortgage P&I
134%
$5,515
Property Taxes
23%
$964
Home Insurance
9%
$385
HOA
1%
$54
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0