Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.21% first-year return on $239k initial cash invested.
-21.21%
Cash On Cash
2.47%
Cap Rate
0.37
DSCR
$4,696
Rent
-$4,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,696 income − $8,915 expenses = $4,219 out of pocket
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$227k
Closing costs
1%
$11,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,696
Total Expenses
$8,915
Mortgage P&I
135%
$6,326
Property Taxes
21%
$1,008
Home Insurance
8%
$359
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0