Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.33% first-year return on $231k initial cash invested.
-25.33%
Cash On Cash
1.63%
Cap Rate
0.24
DSCR
$3,933
Rent
-$4,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,933 income − $8,814 expenses = $4,881 out of pocket
Investment Breakdown
|
Purchase Price
$1101k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,933
Total Expenses
$8,814
Mortgage P&I
157%
$6,178
Property Taxes
26%
$1,016
Home Insurance
10%
$402
HOA
5%
$195
Property Management
10%
$393
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0