Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.49% first-year return on $237k initial cash invested.
-22.49%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,905
Rent
-$4,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,905 income − $8,351 expenses = $4,446 out of pocket
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,905
Total Expenses
$8,351
Mortgage P&I
146%
$5,715
Property Taxes
31%
$1,220
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0