Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.17% first-year return on $233k initial cash invested.
-15.17%
Cash On Cash
3.45%
Cap Rate
0.54
DSCR
$5,111
Rent
-$2,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,111 income − $8,054 expenses = $2,943 out of pocket
Investment Breakdown
|
Purchase Price
$1108k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,111
Total Expenses
$8,054
Mortgage P&I
115%
$5,870
Property Taxes
9%
$452
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$511
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0