Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.29% first-year return on $235k initial cash invested.
-20.29%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,498
Rent
-$3,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,498 income − $7,466 expenses = $3,968 out of pocket
Investment Breakdown
|
Purchase Price
$1117k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$223k
Closing costs
1%
$11,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,498
Total Expenses
$7,466
Mortgage P&I
159%
$5,548
Property Taxes
17%
$606
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0