Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.57% first-year return on $231k initial cash invested.
-25.57%
Cash On Cash
1.43%
Cap Rate
0.21
DSCR
$2,995
Rent
-$4,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,995 income − $7,910 expenses = $4,915 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,995
Total Expenses
$7,910
Mortgage P&I
203%
$6,070
Property Taxes
17%
$518
Home Insurance
14%
$411
HOA
4%
$131
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0