Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.57% first-year return on $235k initial cash invested.
-14.57%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$5,116
Rent
-$2,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,116 income − $7,967 expenses = $2,851 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,116
Total Expenses
$7,967
Mortgage P&I
109%
$5,599
Property Taxes
12%
$638
Home Insurance
8%
$399
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$307
Maintenance
5%
$256
Other
0%
$0