Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.12% first-year return on $238k initial cash invested.
-26.12%
Cash On Cash
1.42%
Cap Rate
0.21
DSCR
$4,463
Rent
-$5,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,463 income − $9,640 expenses = $5,177 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,463
Total Expenses
$9,640
Mortgage P&I
141%
$6,296
Property Taxes
40%
$1,764
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0