Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.84% first-year return on $230k initial cash invested.
-17.84%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$5,666
Rent
-$3,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,666 income − $9,084 expenses = $3,418 out of pocket
Investment Breakdown
|
Purchase Price
$1095k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,666
Total Expenses
$9,084
Mortgage P&I
98%
$5,542
Property Taxes
29%
$1,631
Home Insurance
8%
$438
HOA
0%
$0
Property Management
10%
$567
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0