Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $234k initial cash invested.
-16.93%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$5,025
Rent
-$3,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,025 income − $8,326 expenses = $3,301 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,142
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,025
Total Expenses
$8,326
Mortgage P&I
110%
$5,510
Property Taxes
22%
$1,092
Home Insurance
8%
$418
HOA
0%
$0
Property Management
10%
$502
CapEx
5%
$251
Vacancy
6%
$302
Maintenance
5%
$251
Other
0%
$0