Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.83% first-year return on $235k initial cash invested.
-17.83%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$4,785
Rent
-$3,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $8,279 expenses = $3,494 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,785
Total Expenses
$8,279
Mortgage P&I
117%
$5,621
Property Taxes
16%
$786
Home Insurance
8%
$394
HOA
5%
$235
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0