Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.88% first-year return on $230k initial cash invested.
-10.88%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$5,798
Rent
-$2,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,798 income − $7,879 expenses = $2,081 out of pocket
Investment Breakdown
|
Purchase Price
$1093k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,798
Total Expenses
$7,879
Mortgage P&I
94%
$5,475
Property Taxes
9%
$511
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0