Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $235k initial cash invested.
-14.67%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$4,582
Rent
-$2,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,582 income − $7,454 expenses = $2,872 out of pocket
Investment Breakdown
|
Purchase Price
$1119k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,582
Total Expenses
$7,454
Mortgage P&I
122%
$5,589
Property Taxes
6%
$289
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0