Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.03% first-year return on $235k initial cash invested.
-21.03%
Cash On Cash
2.26%
Cap Rate
0.35
DSCR
$4,473
Rent
-$4,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,473 income − $8,598 expenses = $4,125 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,473
Total Expenses
$8,598
Mortgage P&I
134%
$6,008
Property Taxes
23%
$1,025
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$447
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0