Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.5% first-year return on $239k initial cash invested.
-15.5%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$4,680
Rent
-$3,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,680 income − $7,773 expenses = $3,093 out of pocket
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,680
Total Expenses
$7,773
Mortgage P&I
127%
$5,953
Property Taxes
2%
$110
Home Insurance
9%
$413
HOA
2%
$80
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0