Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.8% first-year return on $235k initial cash invested.
-6.8%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$6,826
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,826 income − $8,159 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,826
Total Expenses
$8,159
Mortgage P&I
81%
$5,547
Property Taxes
6%
$419
Home Insurance
6%
$418
HOA
0%
$0
Property Management
10%
$683
CapEx
5%
$341
Vacancy
6%
$410
Maintenance
5%
$341
Other
0%
$0