Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.6% first-year return on $231k initial cash invested.
-24.6%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$3,769
Rent
-$4,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,769 income − $8,504 expenses = $4,735 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
$3,769
Total Expenses
$8,504
Mortgage P&I
149%
$5,620
Property Taxes
40%
$1,520
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0