Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.97% first-year return on $231k initial cash invested.
-25.97%
Cash On Cash
0.83%
Cap Rate
0.13
DSCR
$2,689
Rent
-$5,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,689 income − $7,689 expenses = $5,000 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
$2,689
Total Expenses
$7,689
Mortgage P&I
209%
$5,625
Property Taxes
36%
$981
Home Insurance
14%
$385
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0