Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.52% first-year return on $234k initial cash invested.
-20.52%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$3,799
Rent
-$4,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,799 income − $7,804 expenses = $4,005 out of pocket
Investment Breakdown
|
Purchase Price
$1116k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,799
Total Expenses
$7,804
Mortgage P&I
152%
$5,787
Property Taxes
15%
$572
Home Insurance
11%
$402
HOA
1%
$55
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0