Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.8% first-year return on $236k initial cash invested.
-19.8%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$5,633
Rent
-$3,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,633 income − $9,520 expenses = $3,887 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$224k
Closing costs
1%
$11,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,633
Total Expenses
$9,520
Mortgage P&I
101%
$5,677
Property Taxes
24%
$1,360
Home Insurance
9%
$488
HOA
9%
$530
Property Management
10%
$563
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0