Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.57% first-year return on $238k initial cash invested.
-15.57%
Cash On Cash
3.16%
Cap Rate
0.51
DSCR
$4,977
Rent
-$3,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,977 income − $8,064 expenses = $3,087 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,977
Total Expenses
$8,064
Mortgage P&I
117%
$5,821
Property Taxes
9%
$424
Home Insurance
8%
$402
HOA
2%
$122
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0