Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.2% first-year return on $235k initial cash invested.
-17.2%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$5,298
Rent
-$3,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,298 income − $8,671 expenses = $3,373 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,298
Total Expenses
$8,671
Mortgage P&I
107%
$5,689
Property Taxes
23%
$1,202
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$530
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0