Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.55% first-year return on $236k initial cash invested.
-21.55%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$2,823
Rent
-$4,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $7,053 expenses = $4,230 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$224k
Closing costs
1%
$11,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,823
Total Expenses
$7,053
Mortgage P&I
202%
$5,695
Property Taxes
7%
$209
Home Insurance
15%
$416
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0