Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.9% first-year return on $236k initial cash invested.
-22.9%
Cash On Cash
1.96%
Cap Rate
0.3
DSCR
$4,605
Rent
-$4,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $9,107 expenses = $4,502 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,605
Total Expenses
$9,107
Mortgage P&I
133%
$6,103
Property Taxes
22%
$994
Home Insurance
9%
$394
HOA
9%
$420
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0