Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.83% first-year return on $237k initial cash invested.
-18.83%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,219
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,219 income − $7,935 expenses = $3,716 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$225k
Closing costs
1%
$11,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,219
Total Expenses
$7,935
Mortgage P&I
132%
$5,578
Property Taxes
15%
$646
Home Insurance
10%
$402
HOA
5%
$212
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0