Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.82% first-year return on $238k initial cash invested.
-22.82%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$4,071
Rent
-$4,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $8,588 expenses = $4,517 out of pocket
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,071
Total Expenses
$8,588
Mortgage P&I
140%
$5,713
Property Taxes
33%
$1,351
Home Insurance
11%
$465
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0