Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.47% first-year return on $238k initial cash invested.
-12.47%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$5,667
Rent
-$2,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,667 income − $8,136 expenses = $2,469 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,667
Total Expenses
$8,136
Mortgage P&I
100%
$5,665
Property Taxes
11%
$596
Home Insurance
7%
$402
HOA
0%
$0
Property Management
10%
$567
CapEx
5%
$283
Vacancy
6%
$340
Maintenance
5%
$283
Other
0%
$0