Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.39% first-year return on $234k initial cash invested.
-22.39%
Cash On Cash
2.1%
Cap Rate
0.32
DSCR
$3,239
Rent
-$4,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,239 income − $7,607 expenses = $4,368 out of pocket
Investment Breakdown
|
Purchase Price
$1115k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,239
Total Expenses
$7,607
Mortgage P&I
190%
$6,160
Property Taxes
7%
$215
Home Insurance
12%
$390
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0