Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.72% first-year return on $236k initial cash invested.
-24.72%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$4,005
Rent
-$4,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $8,860 expenses = $4,855 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$224k
Closing costs
1%
$11,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,005
Total Expenses
$8,860
Mortgage P&I
142%
$5,693
Property Taxes
43%
$1,716
Home Insurance
10%
$411
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0