Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.24% first-year return on $235k initial cash invested.
-21.24%
Cash On Cash
2.6%
Cap Rate
0.38
DSCR
$4,835
Rent
-$4,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,835 income − $8,997 expenses = $4,162 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,835
Total Expenses
$8,997
Mortgage P&I
131%
$6,347
Property Taxes
21%
$997
Home Insurance
8%
$395
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0