Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.36% first-year return on $239k initial cash invested.
-12.36%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$6,555
Rent
-$2,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,555 income − $9,012 expenses = $2,457 out of pocket
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$227k
Closing costs
1%
$11,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,555
Total Expenses
$9,012
Mortgage P&I
88%
$5,736
Property Taxes
11%
$711
Home Insurance
6%
$420
HOA
7%
$440
Property Management
10%
$656
CapEx
5%
$328
Vacancy
6%
$393
Maintenance
5%
$328
Other
0%
$0