Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $234k initial cash invested.
-17.59%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$4,732
Rent
-$3,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $8,167 expenses = $3,435 out of pocket
Investment Breakdown
|
Purchase Price
$1116k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$223k
Closing costs
1%
$11,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,732
Total Expenses
$8,167
Mortgage P&I
119%
$5,622
Property Taxes
20%
$969
Home Insurance
7%
$345
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0