Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.02% first-year return on $235k initial cash invested.
-24.02%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$2,588
Rent
-$4,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $7,293 expenses = $4,705 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,588
Total Expenses
$7,293
Mortgage P&I
227%
$5,866
Property Taxes
13%
$335
Home Insurance
16%
$420
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0