Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.25% first-year return on $233k initial cash invested.
-19.25%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$4,732
Rent
-$3,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $8,463 expenses = $3,731 out of pocket
Investment Breakdown
|
Purchase Price
$1107k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$221k
Closing costs
1%
$11,073
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,732
Total Expenses
$8,463
Mortgage P&I
118%
$5,575
Property Taxes
24%
$1,120
Home Insurance
9%
$402
HOA
3%
$135
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0