Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.02% first-year return on $239k initial cash invested.
-19.02%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$4,659
Rent
-$3,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,659 income − $8,453 expenses = $3,794 out of pocket
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,659
Total Expenses
$8,453
Mortgage P&I
125%
$5,831
Property Taxes
22%
$1,029
Home Insurance
8%
$381
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0