Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.41% first-year return on $231k initial cash invested.
-18.41%
Cash On Cash
2.74%
Cap Rate
0.43
DSCR
$5,022
Rent
-$3,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,022 income − $8,569 expenses = $3,547 out of pocket
Investment Breakdown
|
Purchase Price
$1101k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,022
Total Expenses
$8,569
Mortgage P&I
116%
$5,813
Property Taxes
21%
$1,070
Home Insurance
8%
$381
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0