Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.51% first-year return on $239k initial cash invested.
-20.51%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$3,895
Rent
-$4,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,895 income − $7,978 expenses = $4,083 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,895
Total Expenses
$7,978
Mortgage P&I
149%
$5,806
Property Taxes
21%
$829
Home Insurance
8%
$329
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0