Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.29% first-year return on $235k initial cash invested.
-23.29%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,526
Rent
-$4,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,526 income − $7,082 expenses = $4,556 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,526
Total Expenses
$7,082
Mortgage P&I
225%
$5,683
Property Taxes
13%
$322
Home Insurance
17%
$420
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0