Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.82% first-year return on $231k initial cash invested.
-22.82%
Cash On Cash
1.83%
Cap Rate
0.28
DSCR
$3,240
Rent
-$4,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $7,633 expenses = $4,393 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,240
Total Expenses
$7,633
Mortgage P&I
182%
$5,907
Property Taxes
15%
$493
Home Insurance
12%
$385
HOA
0%
$6
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0