Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.12% first-year return on $233k initial cash invested.
-19.12%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,743
Rent
-$3,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,743 income − $7,461 expenses = $3,718 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,743
Total Expenses
$7,461
Mortgage P&I
148%
$5,545
Property Taxes
11%
$422
Home Insurance
11%
$402
HOA
3%
$119
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0