Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.96% first-year return on $231k initial cash invested.
-18.96%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$4,052
Rent
-$3,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $7,702 expenses = $3,650 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,052
Total Expenses
$7,702
Mortgage P&I
133%
$5,383
Property Taxes
22%
$880
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0