Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $236k initial cash invested.
-17.11%
Cash On Cash
2.91%
Cap Rate
0.46
DSCR
$4,376
Rent
-$3,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,376 income − $7,734 expenses = $3,358 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%
$11,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,376
Total Expenses
$7,734
Mortgage P&I
134%
$5,857
Property Taxes
6%
$243
Home Insurance
9%
$402
HOA
2%
$93
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0