Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.05% first-year return on $231k initial cash invested.
-8.05%
Cash On Cash
4.36%
Cap Rate
0.76
DSCR
$5,933
Rent
-$1,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,933 income − $7,482 expenses = $1,549 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,933
Total Expenses
$7,482
Mortgage P&I
89%
$5,252
Property Taxes
5%
$302
Home Insurance
6%
$385
HOA
0%
$0
Property Management
10%
$593
CapEx
5%
$297
Vacancy
6%
$356
Maintenance
5%
$297
Other
0%
$0