Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.06% first-year return on $239k initial cash invested.
-21.06%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$3,155
Rent
-$4,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,155 income − $7,349 expenses = $4,194 out of pocket
Investment Breakdown
|
Purchase Price
$1138k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,155
Total Expenses
$7,349
Mortgage P&I
184%
$5,816
Property Taxes
9%
$292
Home Insurance
13%
$420
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0