Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.3% first-year return on $237k initial cash invested.
-19.3%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$4,460
Rent
-$3,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,460 income − $8,266 expenses = $3,806 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$225k
Closing costs
1%
$11,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,460
Total Expenses
$8,266
Mortgage P&I
129%
$5,739
Property Taxes
21%
$952
Home Insurance
9%
$402
HOA
0%
$13
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0