Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.11% first-year return on $236k initial cash invested.
-28.11%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,920
Rent
-$5,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $8,452 expenses = $5,532 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,244
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,920
Total Expenses
$8,452
Mortgage P&I
204%
$5,966
Property Taxes
44%
$1,290
Home Insurance
15%
$437
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0