Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.81% first-year return on $236k initial cash invested.
-20.81%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$4,277
Rent
-$4,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,277 income − $8,363 expenses = $4,086 out of pocket
Investment Breakdown
|
Purchase Price
$1122k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$224k
Closing costs
1%
$11,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,277
Total Expenses
$8,363
Mortgage P&I
136%
$5,827
Property Taxes
24%
$1,021
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0