Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.83% first-year return on $230k initial cash invested.
-19.83%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,766
Rent
-$3,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $7,574 expenses = $3,808 out of pocket
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$220k
Closing costs
1%
$10,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,766
Total Expenses
$7,574
Mortgage P&I
144%
$5,436
Property Taxes
21%
$774
Home Insurance
10%
$385
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0