Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.21% first-year return on $231k initial cash invested.
-17.21%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$4,173
Rent
-$3,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $7,492 expenses = $3,319 out of pocket
Investment Breakdown
|
Purchase Price
$1102k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,173
Total Expenses
$7,492
Mortgage P&I
130%
$5,439
Property Taxes
7%
$293
Home Insurance
10%
$402
HOA
7%
$273
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0