Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.94% first-year return on $238k initial cash invested.
-13.94%
Cash On Cash
4.09%
Cap Rate
0.61
DSCR
$6,474
Rent
-$2,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,474 income − $9,235 expenses = $2,761 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,474
Total Expenses
$9,235
Mortgage P&I
97%
$6,291
Property Taxes
13%
$845
Home Insurance
6%
$416
HOA
0%
$0
Property Management
10%
$647
CapEx
5%
$324
Vacancy
6%
$388
Maintenance
5%
$324
Other
0%
$0