Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.01% first-year return on $237k initial cash invested.
-26.01%
Cash On Cash
1.27%
Cap Rate
0.19
DSCR
$3,372
Rent
-$5,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $8,504 expenses = $5,132 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,275
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,372
Total Expenses
$8,504
Mortgage P&I
183%
$6,158
Property Taxes
31%
$1,049
Home Insurance
12%
$420
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0