Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.65% first-year return on $235k initial cash invested.
-22.65%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,406
Rent
-$4,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $6,845 expenses = $4,439 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,406
Total Expenses
$6,845
Mortgage P&I
231%
$5,552
Property Taxes
11%
$257
Home Insurance
17%
$411
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0