Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.18% first-year return on $239k initial cash invested.
-19.18%
Cash On Cash
2.84%
Cap Rate
0.43
DSCR
$5,127
Rent
-$3,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,127 income − $8,942 expenses = $3,815 out of pocket
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$227k
Closing costs
1%
$11,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,127
Total Expenses
$8,942
Mortgage P&I
122%
$6,245
Property Taxes
19%
$962
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$513
CapEx
5%
$256
Vacancy
6%
$308
Maintenance
5%
$256
Other
0%
$0