Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.01% first-year return on $230k initial cash invested.
-17.01%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$4,192
Rent
-$3,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $7,456 expenses = $3,264 out of pocket
Investment Breakdown
|
Purchase Price
$1097k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,192
Total Expenses
$7,456
Mortgage P&I
131%
$5,489
Property Taxes
11%
$442
Home Insurance
10%
$434
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0