Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.41% first-year return on $231k initial cash invested.
-29.41%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$3,156
Rent
-$5,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $8,817 expenses = $5,661 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,156
Total Expenses
$8,817
Mortgage P&I
178%
$5,631
Property Taxes
63%
$1,980
Home Insurance
12%
$385
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0