Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.38% first-year return on $238k initial cash invested.
-23.38%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,064
Rent
-$4,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $7,708 expenses = $4,644 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,064
Total Expenses
$7,708
Mortgage P&I
189%
$5,797
Property Taxes
10%
$293
Home Insurance
27%
$822
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0