Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.78% first-year return on $235k initial cash invested.
-25.78%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$5,627
Rent
-$5,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,627 income − $10,683 expenses = $5,056 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,627
Total Expenses
$10,683
Mortgage P&I
101%
$5,703
Property Taxes
23%
$1,280
Home Insurance
7%
$411
HOA
32%
$1,826
Property Management
10%
$563
CapEx
5%
$281
Vacancy
6%
$338
Maintenance
5%
$281
Other
0%
$0