Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.05% first-year return on $237k initial cash invested.
-16.05%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$4,112
Rent
-$3,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $7,287 expenses = $3,175 out of pocket
Investment Breakdown
|
Purchase Price
$1130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,112
Total Expenses
$7,287
Mortgage P&I
139%
$5,714
Property Taxes
2%
$94
Home Insurance
10%
$409
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0