Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.59% first-year return on $230k initial cash invested.
-20.59%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$4,091
Rent
-$3,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,091 income − $8,044 expenses = $3,953 out of pocket
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,091
Total Expenses
$8,044
Mortgage P&I
136%
$5,572
Property Taxes
25%
$1,024
Home Insurance
9%
$384
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$245
Maintenance
5%
$205
Other
0%
$0