Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.76% first-year return on $233k initial cash invested.
-20.76%
Cash On Cash
2.26%
Cap Rate
0.36
DSCR
$5,486
Rent
-$4,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,486 income − $9,513 expenses = $4,027 out of pocket
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,486
Total Expenses
$9,513
Mortgage P&I
106%
$5,842
Property Taxes
20%
$1,073
Home Insurance
7%
$402
HOA
14%
$770
Property Management
10%
$549
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0