Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.66% first-year return on $236k initial cash invested.
-19.66%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$4,372
Rent
-$3,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,372 income − $8,246 expenses = $3,874 out of pocket
Investment Breakdown
|
Purchase Price
$1126k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,372
Total Expenses
$8,246
Mortgage P&I
131%
$5,715
Property Taxes
22%
$964
Home Insurance
10%
$420
HOA
0%
$10
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0