Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.25% first-year return on $238k initial cash invested.
-22.25%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,889
Rent
-$4,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,889 income − $8,302 expenses = $4,413 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,334
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,889
Total Expenses
$8,302
Mortgage P&I
146%
$5,676
Property Taxes
31%
$1,210
Home Insurance
10%
$406
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0