Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.91% first-year return on $231k initial cash invested.
-15.91%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$4,472
Rent
-$3,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,472 income − $7,531 expenses = $3,059 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,472
Total Expenses
$7,531
Mortgage P&I
125%
$5,595
Property Taxes
9%
$388
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0