Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.08% first-year return on $238k initial cash invested.
-23.08%
Cash On Cash
1.87%
Cap Rate
0.29
DSCR
$3,576
Rent
-$4,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $8,160 expenses = $4,584 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,576
Total Expenses
$8,160
Mortgage P&I
173%
$6,175
Property Taxes
18%
$657
Home Insurance
11%
$397
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0