Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $237k initial cash invested.
-20.05%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$4,552
Rent
-$3,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $8,518 expenses = $3,966 out of pocket
Investment Breakdown
|
Purchase Price
$1130k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,302
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,552
Total Expenses
$8,518
Mortgage P&I
127%
$5,793
Property Taxes
25%
$1,139
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0