Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.53% first-year return on $234k initial cash invested.
-16.53%
Cash On Cash
3%
Cap Rate
0.48
DSCR
$4,248
Rent
-$3,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $7,469 expenses = $3,221 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,248
Total Expenses
$7,469
Mortgage P&I
136%
$5,796
Property Taxes
4%
$150
Home Insurance
10%
$419
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0