Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.34% first-year return on $239k initial cash invested.
-24.34%
Cash On Cash
1.7%
Cap Rate
0.26
DSCR
$4,317
Rent
-$4,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,317 income − $9,169 expenses = $4,852 out of pocket
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,317
Total Expenses
$9,169
Mortgage P&I
145%
$6,252
Property Taxes
30%
$1,305
Home Insurance
11%
$489
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0