Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.67% first-year return on $235k initial cash invested.
-22.67%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,559
Rent
-$4,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,559 income − $7,995 expenses = $4,436 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,559
Total Expenses
$7,995
Mortgage P&I
159%
$5,649
Property Taxes
29%
$1,018
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0