Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.47% first-year return on $235k initial cash invested.
-28.47%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$2,819
Rent
-$5,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $8,386 expenses = $5,567 out of pocket
Investment Breakdown
|
Purchase Price
$1117k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$223k
Closing costs
1%
$11,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,819
Total Expenses
$8,386
Mortgage P&I
216%
$6,082
Property Taxes
41%
$1,169
Home Insurance
14%
$402
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0