Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.06% first-year return on $233k initial cash invested.
-14.06%
Cash On Cash
3.68%
Cap Rate
0.58
DSCR
$5,926
Rent
-$2,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,926 income − $8,652 expenses = $2,726 out of pocket
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,926
Total Expenses
$8,652
Mortgage P&I
98%
$5,824
Property Taxes
13%
$799
Home Insurance
8%
$488
HOA
0%
$0
Property Management
10%
$593
CapEx
5%
$296
Vacancy
6%
$356
Maintenance
5%
$296
Other
0%
$0