Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.04% first-year return on $233k initial cash invested.
-13.04%
Cash On Cash
3.77%
Cap Rate
0.61
DSCR
$5,247
Rent
-$2,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,247 income − $7,782 expenses = $2,535 out of pocket
Investment Breakdown
|
Purchase Price
$1111k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,107
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,247
Total Expenses
$7,782
Mortgage P&I
110%
$5,763
Property Taxes
4%
$200
Home Insurance
9%
$455
HOA
0%
$0
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0