Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.97% first-year return on $231k initial cash invested.
-17.97%
Cash On Cash
2.83%
Cap Rate
0.44
DSCR
$3,999
Rent
-$3,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $7,458 expenses = $3,459 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,999
Total Expenses
$7,458
Mortgage P&I
146%
$5,849
Property Taxes
3%
$130
Home Insurance
10%
$385
HOA
1%
$54
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0