Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.06% first-year return on $236k initial cash invested.
-19.06%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$4,268
Rent
-$3,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $8,011 expenses = $3,743 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$224k
Closing costs
1%
$11,224
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,268
Total Expenses
$8,011
Mortgage P&I
130%
$5,544
Property Taxes
18%
$766
Home Insurance
11%
$472
HOA
3%
$120
Property Management
10%
$427
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0