Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.61% first-year return on $231k initial cash invested.
-18.61%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,618
Rent
-$3,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,618 income − $8,194 expenses = $3,576 out of pocket
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,618
Total Expenses
$8,194
Mortgage P&I
120%
$5,547
Property Taxes
20%
$938
Home Insurance
11%
$508
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0