Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.09% first-year return on $239k initial cash invested.
-20.09%
Cash On Cash
2.33%
Cap Rate
0.37
DSCR
$4,725
Rent
-$4,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,725 income − $8,726 expenses = $4,001 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,725
Total Expenses
$8,726
Mortgage P&I
126%
$5,976
Property Taxes
24%
$1,120
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0