Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $237k initial cash invested.
-21.15%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$3,641
Rent
-$4,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,641 income − $7,814 expenses = $4,173 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$225k
Closing costs
1%
$11,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,641
Total Expenses
$7,814
Mortgage P&I
155%
$5,627
Property Taxes
22%
$798
Home Insurance
11%
$418
HOA
1%
$25
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0