Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.83% first-year return on $238k initial cash invested.
-21.83%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$4,045
Rent
-$4,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,045 income − $8,373 expenses = $4,328 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,045
Total Expenses
$8,373
Mortgage P&I
147%
$5,941
Property Taxes
24%
$989
Home Insurance
10%
$392
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0