Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.31% first-year return on $237k initial cash invested.
-22.31%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$3,575
Rent
-$4,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,575 income − $7,988 expenses = $4,413 out of pocket
Investment Breakdown
|
Purchase Price
$1130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,303
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,575
Total Expenses
$7,988
Mortgage P&I
159%
$5,692
Property Taxes
28%
$1,016
Home Insurance
10%
$350
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0