Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.08% first-year return on $238k initial cash invested.
-19.08%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$4,594
Rent
-$3,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $8,378 expenses = $3,784 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,594
Total Expenses
$8,378
Mortgage P&I
124%
$5,718
Property Taxes
21%
$980
Home Insurance
9%
$411
HOA
2%
$74
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0