Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $231k initial cash invested.
-17.7%
Cash On Cash
2.67%
Cap Rate
0.43
DSCR
$4,487
Rent
-$3,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,487 income − $7,895 expenses = $3,408 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
$4,487
Total Expenses
$7,895
Mortgage P&I
125%
$5,627
Property Taxes
13%
$597
Home Insurance
9%
$385
HOA
3%
$120
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0