Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.21% first-year return on $235k initial cash invested.
-23.21%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$3,812
Rent
-$4,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,812 income − $8,357 expenses = $4,545 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,812
Total Expenses
$8,357
Mortgage P&I
152%
$5,794
Property Taxes
31%
$1,169
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0