Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.41% first-year return on $237k initial cash invested.
-14.41%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$4,648
Rent
-$2,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,648 income − $7,495 expenses = $2,847 out of pocket
Investment Breakdown
|
Purchase Price
$1129k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,648
Total Expenses
$7,495
Mortgage P&I
122%
$5,667
Property Taxes
5%
$225
Home Insurance
9%
$395
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0