Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $233k initial cash invested.
-17.12%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$4,496
Rent
-$3,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,496 income − $7,818 expenses = $3,322 out of pocket
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,496
Total Expenses
$7,818
Mortgage P&I
122%
$5,500
Property Taxes
18%
$798
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0