Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.65% first-year return on $230k initial cash invested.
-23.65%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$3,706
Rent
-$4,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $8,234 expenses = $4,528 out of pocket
Investment Breakdown
|
Purchase Price
$1094k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$219k
Closing costs
1%
$10,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,706
Total Expenses
$8,234
Mortgage P&I
156%
$5,768
Property Taxes
30%
$1,118
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0