Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $236k initial cash invested.
-16.16%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$4,164
Rent
-$3,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $7,344 expenses = $3,180 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,164
Total Expenses
$7,344
Mortgage P&I
134%
$5,581
Property Taxes
6%
$265
Home Insurance
10%
$416
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0