Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.24% first-year return on $234k initial cash invested.
-16.24%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$4,529
Rent
-$3,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,529 income − $7,692 expenses = $3,163 out of pocket
Investment Breakdown
|
Purchase Price
$1113k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,529
Total Expenses
$7,692
Mortgage P&I
127%
$5,735
Property Taxes
6%
$281
Home Insurance
9%
$406
HOA
2%
$93
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0