Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.12% first-year return on $231k initial cash invested.
-22.12%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$2,693
Rent
-$4,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,693 income − $6,956 expenses = $4,263 out of pocket
Investment Breakdown
|
Purchase Price
$1101k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,693
Total Expenses
$6,956
Mortgage P&I
202%
$5,453
Property Taxes
14%
$364
Home Insurance
12%
$313
HOA
5%
$125
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0