Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.82% first-year return on $231k initial cash invested.
-16.82%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$5,103
Rent
-$3,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $8,337 expenses = $3,234 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,103
Total Expenses
$8,337
Mortgage P&I
109%
$5,545
Property Taxes
21%
$1,081
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0