Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.2% first-year return on $231k initial cash invested.
-26.2%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$2,044
Rent
-$5,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $7,083 expenses = $5,039 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,044
Total Expenses
$7,083
Mortgage P&I
273%
$5,580
Property Taxes
29%
$587
Home Insurance
19%
$385
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0