Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $239k initial cash invested.
-20.57%
Cash On Cash
2.06%
Cap Rate
0.33
DSCR
$3,875
Rent
-$4,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,875 income − $7,969 expenses = $4,094 out of pocket
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,875
Total Expenses
$7,969
Mortgage P&I
151%
$5,855
Property Taxes
18%
$691
Home Insurance
11%
$415
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0