Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.15% first-year return on $235k initial cash invested.
-16.15%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$4,649
Rent
-$3,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,649 income − $7,810 expenses = $3,161 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,649
Total Expenses
$7,810
Mortgage P&I
120%
$5,597
Property Taxes
15%
$690
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0