Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.19% first-year return on $235k initial cash invested.
-21.19%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$3,941
Rent
-$4,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,941 income − $8,096 expenses = $4,155 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,941
Total Expenses
$8,096
Mortgage P&I
140%
$5,510
Property Taxes
31%
$1,212
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0