Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.3% first-year return on $231k initial cash invested.
-15.3%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$5,292
Rent
-$2,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,292 income − $8,241 expenses = $2,949 out of pocket
Investment Breakdown
|
Purchase Price
$1102k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,292
Total Expenses
$8,241
Mortgage P&I
105%
$5,556
Property Taxes
17%
$920
Home Insurance
7%
$388
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0