Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $238k initial cash invested.
-20.05%
Cash On Cash
2.42%
Cap Rate
0.38
DSCR
$4,498
Rent
-$3,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $8,476 expenses = $3,978 out of pocket
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,498
Total Expenses
$8,476
Mortgage P&I
134%
$6,038
Property Taxes
21%
$944
Home Insurance
7%
$324
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0