Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.04% first-year return on $239k initial cash invested.
-19.04%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$3,701
Rent
-$3,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,701 income − $7,489 expenses = $3,788 out of pocket
Investment Breakdown
|
Purchase Price
$1137k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$227k
Closing costs
1%
$11,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,701
Total Expenses
$7,489
Mortgage P&I
157%
$5,808
Property Taxes
8%
$308
Home Insurance
11%
$411
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0