Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.42% first-year return on $235k initial cash invested.
-16.42%
Cash On Cash
3.44%
Cap Rate
0.52
DSCR
$5,939
Rent
-$3,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,939 income − $9,152 expenses = $3,213 out of pocket
Investment Breakdown
|
Purchase Price
$1118k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,939
Total Expenses
$9,152
Mortgage P&I
103%
$6,118
Property Taxes
19%
$1,099
Home Insurance
7%
$391
HOA
0%
$0
Property Management
10%
$594
CapEx
5%
$297
Vacancy
6%
$356
Maintenance
5%
$297
Other
0%
$0