Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.87% first-year return on $238k initial cash invested.
-19.87%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$4,601
Rent
-$3,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,601 income − $8,548 expenses = $3,947 out of pocket
Investment Breakdown
|
Purchase Price
$1135k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,601
Total Expenses
$8,548
Mortgage P&I
125%
$5,746
Property Taxes
25%
$1,131
Home Insurance
9%
$402
HOA
2%
$73
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0