Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.62% first-year return on $237k initial cash invested.
-17.62%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$4,325
Rent
-$3,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,325 income − $7,803 expenses = $3,478 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,325
Total Expenses
$7,803
Mortgage P&I
128%
$5,540
Property Taxes
18%
$771
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0