Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.68% first-year return on $231k initial cash invested.
-6.68%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$6,174
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,174 income − $7,460 expenses = $1,286 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
$6,174
Total Expenses
$7,460
Mortgage P&I
88%
$5,454
Property Taxes
0%
$16
Home Insurance
6%
$385
HOA
0%
$0
Property Management
10%
$617
CapEx
5%
$309
Vacancy
6%
$370
Maintenance
5%
$309
Other
0%
$0