Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.5% first-year return on $239k initial cash invested.
-20.5%
Cash On Cash
2.64%
Cap Rate
0.39
DSCR
$3,976
Rent
-$4,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $8,062 expenses = $4,086 out of pocket
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,976
Total Expenses
$8,062
Mortgage P&I
161%
$6,391
Property Taxes
5%
$216
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0