Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $237k initial cash invested.
-15.25%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$6,797
Rent
-$3,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,797 income − $9,805 expenses = $3,008 out of pocket
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$225k
Closing costs
1%
$11,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,797
Total Expenses
$9,805
Mortgage P&I
84%
$5,707
Property Taxes
20%
$1,369
Home Insurance
6%
$411
HOA
8%
$550
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0