Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.32% first-year return on $235k initial cash invested.
-5.32%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$7,372
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,372 income − $8,415 expenses = $1,043 out of pocket
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,372
Total Expenses
$8,415
Mortgage P&I
76%
$5,592
Property Taxes
7%
$490
Home Insurance
6%
$416
HOA
0%
$0
Property Management
10%
$737
CapEx
5%
$369
Vacancy
6%
$442
Maintenance
5%
$369
Other
0%
$0