Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.98% first-year return on $233k initial cash invested.
-19.98%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$4,023
Rent
-$3,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $7,900 expenses = $3,877 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,023
Total Expenses
$7,900
Mortgage P&I
137%
$5,519
Property Taxes
23%
$942
Home Insurance
10%
$394
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0