Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $238k initial cash invested.
-15.08%
Cash On Cash
3.48%
Cap Rate
0.54
DSCR
$5,005
Rent
-$2,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,005 income − $7,999 expenses = $2,994 out of pocket
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,005
Total Expenses
$7,999
Mortgage P&I
120%
$6,030
Property Taxes
5%
$253
Home Insurance
8%
$416
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0