Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.71% first-year return on $238k initial cash invested.
-22.71%
Cash On Cash
1.61%
Cap Rate
0.26
DSCR
$4,607
Rent
-$4,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,607 income − $9,112 expenses = $4,505 out of pocket
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,335
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,607
Total Expenses
$9,112
Mortgage P&I
126%
$5,798
Property Taxes
28%
$1,292
Home Insurance
9%
$402
HOA
9%
$423
Property Management
10%
$461
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0