Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $237k initial cash invested.
-18.42%
Cash On Cash
3.08%
Cap Rate
0.47
DSCR
$6,742
Rent
-$3,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,742 income − $10,374 expenses = $3,632 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$225k
Closing costs
1%
$11,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,742
Total Expenses
$10,374
Mortgage P&I
92%
$6,184
Property Taxes
26%
$1,772
Home Insurance
10%
$665
HOA
0%
$0
Property Management
10%
$674
CapEx
5%
$337
Vacancy
6%
$405
Maintenance
5%
$337
Other
0%
$0