Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.1% first-year return on $231k initial cash invested.
-17.1%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$3,970
Rent
-$3,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $7,261 expenses = $3,291 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,970
Total Expenses
$7,261
Mortgage P&I
140%
$5,541
Property Taxes
8%
$304
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0