Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.85% first-year return on $234k initial cash invested.
-17.85%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$4,338
Rent
-$3,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,338 income − $7,822 expenses = $3,484 out of pocket
Investment Breakdown
|
Purchase Price
$1115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,338
Total Expenses
$7,822
Mortgage P&I
130%
$5,630
Property Taxes
15%
$669
Home Insurance
9%
$395
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0