Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.68% first-year return on $238k initial cash invested.
-24.68%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$2,401
Rent
-$4,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,401 income − $7,289 expenses = $4,888 out of pocket
Investment Breakdown
|
Purchase Price
$1132k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,401
Total Expenses
$7,289
Mortgage P&I
243%
$5,836
Property Taxes
17%
$418
Home Insurance
17%
$411
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0