Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.14% first-year return on $238k initial cash invested.
-19.14%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$4,809
Rent
-$3,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $8,598 expenses = $3,789 out of pocket
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$226k
Closing costs
1%
$11,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,809
Total Expenses
$8,598
Mortgage P&I
120%
$5,764
Property Taxes
25%
$1,199
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$481
CapEx
5%
$240
Vacancy
6%
$289
Maintenance
5%
$240
Other
0%
$0