Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.45% first-year return on $238k initial cash invested.
-17.45%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$4,505
Rent
-$3,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,505 income − $7,959 expenses = $3,454 out of pocket
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,505
Total Expenses
$7,959
Mortgage P&I
127%
$5,736
Property Taxes
15%
$668
Home Insurance
9%
$385
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0