Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.41% first-year return on $239k initial cash invested.
-14.41%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$5,283
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $8,156 expenses = $2,873 out of pocket
Investment Breakdown
|
Purchase Price
$1139k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,283
Total Expenses
$8,156
Mortgage P&I
106%
$5,596
Property Taxes
15%
$788
Home Insurance
8%
$399
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0