Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.77% first-year return on $235k initial cash invested.
-16.77%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$4,867
Rent
-$3,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,867 income − $8,155 expenses = $3,288 out of pocket
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,867
Total Expenses
$8,155
Mortgage P&I
115%
$5,592
Property Taxes
18%
$896
Home Insurance
8%
$402
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0