Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.26% first-year return on $235k initial cash invested.
-27.26%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$2,325
Rent
-$5,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $7,665 expenses = $5,340 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,325
Total Expenses
$7,665
Mortgage P&I
240%
$5,571
Property Taxes
39%
$913
Home Insurance
25%
$577
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0