Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $231k initial cash invested.
-21.15%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$3,632
Rent
-$4,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $7,703 expenses = $4,071 out of pocket
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,632
Total Expenses
$7,703
Mortgage P&I
150%
$5,448
Property Taxes
25%
$925
Home Insurance
11%
$385
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0