Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.09% first-year return on $233k initial cash invested.
-10.09%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$6,318
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,318 income − $8,277 expenses = $1,959 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,318
Total Expenses
$8,277
Mortgage P&I
88%
$5,561
Property Taxes
11%
$672
Home Insurance
6%
$401
HOA
0%
$0
Property Management
10%
$632
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0