Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.7% first-year return on $234k initial cash invested.
-24.7%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$5,173
Rent
-$4,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,173 income − $9,997 expenses = $4,824 out of pocket
Investment Breakdown
|
Purchase Price
$1116k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,159
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,173
Total Expenses
$9,997
Mortgage P&I
108%
$5,602
Property Taxes
24%
$1,245
Home Insurance
8%
$402
HOA
27%
$1,403
Property Management
10%
$517
CapEx
5%
$259
Vacancy
6%
$310
Maintenance
5%
$259
Other
0%
$0