Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.21% first-year return on $235k initial cash invested.
-20.21%
Cash On Cash
2.71%
Cap Rate
0.41
DSCR
$5,645
Rent
-$3,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,645 income − $9,608 expenses = $3,963 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,645
Total Expenses
$9,608
Mortgage P&I
110%
$6,208
Property Taxes
21%
$1,165
Home Insurance
7%
$418
HOA
6%
$350
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0