Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.09% first-year return on $238k initial cash invested.
-16.09%
Cash On Cash
2.64%
Cap Rate
0.46
DSCR
$4,628
Rent
-$3,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,628 income − $7,821 expenses = $3,193 out of pocket
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,628
Total Expenses
$7,821
Mortgage P&I
118%
$5,459
Property Taxes
16%
$757
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$231
Vacancy
6%
$278
Maintenance
5%
$231
Other
0%
$0