Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.51% first-year return on $232k initial cash invested.
-31.51%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$1,927
Rent
-$6,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $8,027 expenses = $6,100 out of pocket
Investment Breakdown
|
Purchase Price
$1106k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,927
Total Expenses
$8,027
Mortgage P&I
315%
$6,070
Property Taxes
55%
$1,054
Home Insurance
21%
$402
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0