Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.77% first-year return on $238k initial cash invested.
-20.77%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$4,352
Rent
-$4,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,352 income − $8,468 expenses = $4,116 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,352
Total Expenses
$8,468
Mortgage P&I
133%
$5,804
Property Taxes
26%
$1,130
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0