Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $234k initial cash invested.
-16.73%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$5,382
Rent
-$3,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,382 income − $8,644 expenses = $3,262 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,382
Total Expenses
$8,644
Mortgage P&I
106%
$5,726
Property Taxes
21%
$1,134
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$538
CapEx
5%
$269
Vacancy
6%
$323
Maintenance
5%
$269
Other
0%
$0