Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.25% first-year return on $231k initial cash invested.
-21.25%
Cash On Cash
2.07%
Cap Rate
0.33
DSCR
$4,235
Rent
-$4,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,235 income − $8,323 expenses = $4,088 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,235
Total Expenses
$8,323
Mortgage P&I
136%
$5,774
Property Taxes
25%
$1,067
Home Insurance
9%
$380
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0