Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.26% first-year return on $239k initial cash invested.
-20.26%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$4,326
Rent
-$4,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $8,360 expenses = $4,034 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,326
Total Expenses
$8,360
Mortgage P&I
134%
$5,777
Property Taxes
24%
$1,025
Home Insurance
9%
$408
HOA
1%
$25
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0