Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.17% first-year return on $234k initial cash invested.
-20.17%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$4,344
Rent
-$3,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,344 income − $8,270 expenses = $3,926 out of pocket
Investment Breakdown
|
Purchase Price
$1112k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$222k
Closing costs
1%
$11,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,344
Total Expenses
$8,270
Mortgage P&I
130%
$5,637
Property Taxes
27%
$1,163
Home Insurance
8%
$341
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0