Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.02% first-year return on $231k initial cash invested.
-25.02%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$3,085
Rent
-$4,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,085 income − $7,895 expenses = $4,810 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,085
Total Expenses
$7,895
Mortgage P&I
178%
$5,483
Property Taxes
40%
$1,227
Home Insurance
12%
$384
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0