Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $234k initial cash invested.
-18.86%
Cash On Cash
2.84%
Cap Rate
0.44
DSCR
$5,189
Rent
-$3,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,189 income − $8,867 expenses = $3,678 out of pocket
Investment Breakdown
|
Purchase Price
$1114k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,189
Total Expenses
$8,867
Mortgage P&I
117%
$6,052
Property Taxes
21%
$1,082
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0