Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.06% first-year return on $232k initial cash invested.
-18.06%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$3,776
Rent
-$3,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $7,273 expenses = $3,497 out of pocket
Investment Breakdown
|
Purchase Price
$1107k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,776
Total Expenses
$7,273
Mortgage P&I
146%
$5,499
Property Taxes
10%
$389
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0