Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.6% first-year return on $236k initial cash invested.
-22.6%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$3,307
Rent
-$4,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,307 income − $7,747 expenses = $4,440 out of pocket
Investment Breakdown
|
Purchase Price
$1123k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,307
Total Expenses
$7,747
Mortgage P&I
174%
$5,759
Property Taxes
18%
$606
Home Insurance
16%
$523
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0