Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.57% first-year return on $234k initial cash invested.
-29.57%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$2,429
Rent
-$5,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $8,185 expenses = $5,756 out of pocket
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$222k
Closing costs
1%
$11,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,429
Total Expenses
$8,185
Mortgage P&I
235%
$5,716
Property Taxes
40%
$968
Home Insurance
17%
$402
HOA
19%
$468
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0