Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.54% first-year return on $234k initial cash invested.
-16.54%
Cash On Cash
3.06%
Cap Rate
0.49
DSCR
$4,911
Rent
-$3,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,911 income − $8,137 expenses = $3,226 out of pocket
Investment Breakdown
|
Purchase Price
$1115k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,911
Total Expenses
$8,137
Mortgage P&I
118%
$5,819
Property Taxes
16%
$762
Home Insurance
6%
$278
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0