Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $235k initial cash invested.
-17.05%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$4,695
Rent
-$3,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,695 income − $8,029 expenses = $3,334 out of pocket
Investment Breakdown
|
Purchase Price
$1117k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$223k
Closing costs
1%
$11,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,695
Total Expenses
$8,029
Mortgage P&I
120%
$5,657
Property Taxes
16%
$730
Home Insurance
9%
$420
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0