Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.85% first-year return on $239k initial cash invested.
-19.85%
Cash On Cash
2.4%
Cap Rate
0.38
DSCR
$5,119
Rent
-$3,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,119 income − $9,069 expenses = $3,950 out of pocket
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$227k
Closing costs
1%
$11,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,119
Total Expenses
$9,069
Mortgage P&I
117%
$5,971
Property Taxes
25%
$1,303
Home Insurance
9%
$464
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0